Upload
callrecall911
View
458
Download
11
Embed Size (px)
Citation preview
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
1/25
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [MId-tlntic !"s lines.xlsx#$epot 1
Report %reted: &'('(01) *:1+:)) ,M
Variable Cells
inl Red"ced !/ective ,llo!le ,llo!le%ell 2e 3l"e %ost %oe4cient Increse $ecrese
$B$3 U1 0.0014285714 0 7001.000E+030 0
$C$3 U2 0 0 300 01.00000E+030
$D$3 V1 0 0 0 01.00000E+030
$E$3 V2 0.002 0 01.000E+030 0
Constraints
inl Shdo %onstrint ,llo!le ,llo!le
%ell 2e 3l"e rice R.6. Side Increse $ecrese
$F$10 D2 -0.5714285714 0 01.000E+030 0.5714285714$F$11 D3 -0.5142857143 0 01.000E+030 0.5142857143
$F$12 D4 -0.4285714286 0 01.000E+030 0.4285714286
$F$13 D5 -0.0857142857 0 01.000E+030 0.0857142857
$F$14 D6 -0.2857142857 0 01.000E+030 0.2857142857
$F$15 D7 -0.0571428571 0 01.000E+030 0.0571428571
$F$16 D8 -0.3714285714 0 01.000E+030 0.3714285714
$F$17 1 1 11.000E+030 1
$F$ D1 0 1 0 0.05 1
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
2/25
Variables U1 U2 V1 V2
700 300 0 0
0.00142 0 0 0.002
!b"e#tie %&n#tion 1
Constrains
D1 700 300 -40 -500 0 '( 0
D2 300 600 -50 -500 -0.57142 '( 0
D3 200 700 -50 -400 -0.514286 '( 0
D4 400 600 -50 -500 -0.428571 '( 0
D5 500 400 -40 -400 -0.085714 '( 0
D6 500 500 -50 -500 -0.285714 '( 0
D7 800 500 -40 -600 -0.057143 '( 0
D8 300 200 -30 -400 -0.37142 '( 0
0 0 40 500 1 1
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
3/25
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [MId-tlntic !"s lines.xlsx#$epot (
Report %reted: &'('(01) *:1):0+ ,M
Variable Cells
inl Red"ced !/ective ,llo!le%ell 2e 3l"e %ost %oe4cient Increse
$B$3 U1 0.0001304348 0 300 78.47368421
$C$3 U2 0.001313043 0 600 450
$D$3 V1 0.02 0 01.00000E+030
$E$3 V2 0 -32.60865652 0 32.60865652
Constraints
inl Shdo %onstrint ,llo!le
%ell 2e 3l"e rice R.6. Side Increse
$F$10 D2 -0.126086565 0 01.00000E+030$F$11 D3 0 0.717313043 0 0.12
$F$12 D4 -0.1130434783 0 01.00000E+030
$F$13 D5 -0.178260866 0 01.00000E+030
$F$14 D6 -0.231304348 0 01.00000E+030
$F$15 D7 1.110223E-016 0.15652173 0 0.3037037037
$F$16 D8 -0.282608657 0 01.00000E+030
$F$17 1 0.873130435 11.00000E+030
$F$ D1 -0.213043478 0 01.00000E+030
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
4/25
,llo!le$ecrese
128.57142857
125
3.260865652
1.00000E+030
,llo!le
$ecrese
0.1260865650.8
0.1130434783
0.178260866 D5 40 400
0.231304348 D7 40 600
0.0857142857
0.282608657
1 7.826087
0.213043478 117.313
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
5/25
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
6/25
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [MId-tlntic !"s lines.xlsx#$epot +
Report %reted: &'('(01) *:1):17 ,M
Variable Cells
inl Red"ced !/ective ,llo!le ,llo!le%ell 2e 3l"e %ost %oe4cient Increse $ecrese
$B$3 U1 0 0 200 01.00000E+030
$C$3 U2 0.0014285714 0 7001.00000E+030 0
$D$3 V1 0 0 0 01.00000E+030
$E$3 V2 0.0025 0 01.00000E+030 0
Constraints
inl Shdo %onstrint ,llo!le ,llo!le
%ell 2e 3l"e rice R.6. Side Increse $ecrese
$F$10 D2 -0.32857142 0 01.00000E+030 0.32857142$F$11 D3 0 1 0 0.4583333333 1
$F$12 D4 -0.32857142 0 01.00000E+030 0.32857142
$F$13 D5 -0.4285714286 0 01.00000E+030 0.4285714286
$F$14 D6 -0.5357142857 0 01.00000E+030 0.5357142857
$F$15 D7 -0.7857142857 0 01.00000E+030 0.7857142857
$F$16 D8 -0.7142857143 0 01.00000E+030 0.7142857143
$F$17 1 1 11.00000E+030 1
$F$ D1 -0.8214285714 0 0 1.00000E+030 0.8214285714
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
7/25
Variables U1 U2 V1 V2
200 700 0 0
0 0.00142 0 0.0025
!b"e#tie %&n#tion 1
Constrains
D1 700 300 -40 -500 -0.82142 '( 0
D2 300 600 -50 -500 -0.32857 '( 0
D3 200 700 -50 -400 0 '( 0
D4 400 600 -50 -500 -0.32857 '( 0
D5 500 400 -40 -400 -0.428571 '( 0
D6 500 500 -50 -500 -0.535714 '( 0
D7 800 500 -40 -600 -0.785714 '( 0
D8 300 200 -30 -400 -0.714286 '( 0
0 0 50 400 1 1
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
8/25
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [MId-tlntic !"s lines.xlsx#$epot )
Report %reted: &'('(01) *:1):)1 ,M
Variable Cells
inl Red"ced !/ective ,llo!le%ell 2e 3l"e %ost %oe4cient Increse
$B$3 U1 0.0008510638 0 400 350
$C$3 U2 0.000361702 0 600 33.333333333
$D$3 V1 0.002553115 0 0 0.865652174
$E$3 V2 0.001744680 0 0 51.851851852
Constraints
inl Shdo %onstrint ,llo!le
%ell 2e 3l"e rice R.6. Side Increse
$F$10 D2 -0.182787234 0 01.00000E+030$F$11 D3 1.110223E-016 0.55744680 0 0.1642857143
$F$12 D4 -0.078723404 0 01.00000E+030
$F$13 D5 0 0.085106383 0 0.026086565
$F$14 D6 -0.106382787 0 01.00000E+030
$F$15 D7 0 0.278723404 0 0.3037037037
$F$16 D8 -0.33114836 0 01.00000E+030
$F$17 1 0.02127656 11.00000E+030
$F$ D1 -0.078723404 0 01.00000E+030
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
9/25
,llo!le$ecrese
21.05263157
280
5.1851851852
8.65652173
,llo!le
$ecrese
0.1827872340.1714285714
0.078723404
0.178260866 D5 40 400
0.106382787 D7 40 600
0.0444444444
0.33114836
1 15.3115
0.078723404 212.766
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
10/25
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
11/25
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [MId-tlntic !"s lines.xlsx#$epot 5
Report %reted: &'('(01) *:1):5) ,M
Variable Cells
inl Red"ced !/ective ,llo!le ,llo!le%ell 2e 3l"e %ost %oe4cient Increse $ecrese
$B$3 U1 0.0014285714 0 500 140 0
$C$3 U2 0.0007142857 0 400 0 87.5
$D$3 V1 0 0 0 01.00000E+030
$E$3 V2 0.0025 0 01.00000E+030 0
Constraints
inl Shdo %onstrint ,llo!le ,llo!le
%ell 2e 3l"e rice R.6. Side Increse $ecrese
$F$10 D2 -0.32857142 0 01.00000E+030 0.32857142$F$11 D3 -0.2142857143 0 01.00000E+030 0.2142857143
$F$12 D4 -0.25 0 01.00000E+030 0.25
$F$13 D5 0 1 0 0.032608657 0.0227272727
$F$14 D6 -0.1785714286 0 01.00000E+030 0.1785714286
$F$15 D7 0 0 0 0.01230762 0.0555555556
$F$16 D8 -0.4285714286 0 01.00000E+030 0.4285714286
$F$17 1 1 11.00000E+030 1
$F$ D1 -0.0357142857 0 0 1.00000E+030 0.0357142857
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
12/25
Variables U1 U2 V1 V2
500 400 0 0
0.00142 0.000714 0 0.0025
!b"e#tie %&n#tion 1
Constrains
D1 700 300 -40 -500 -0.035714 '( 0
D2 300 600 -50 -500 -0.32857 '( 0
D3 200 700 -50 -400 -0.214286 '( 0
D4 400 600 -50 -500 -0.25 '( 0
D5 500 400 -40 -400 0 '( 0
D6 500 500 -50 -500 -0.178571 '( 0
D7 800 500 -40 -600 0 '( 0
D8 300 200 -30 -400 -0.428571 '( 0
0 0 40 400 1 1
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
13/25
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [MId-tlntic !"s lines.xlsx#$epot 7
Report %reted: &'('(01) *:15:0* ,M
Variable Cells
inl Red"ced !/ective ,llo!le%ell 2e 3l"e %ost %oe4cient Increse
$B$3 U1 0.0008510638 0 500 125
$C$3 U2 0.000361702 0 500 21.66666667
$D$3 V1 0.002553115 0 0 7.608656522
$E$3 V2 0.001744680 0 0 18.51851851
Constraints
inl Shdo %onstrint ,llo!le
%ell 2e 3l"e rice R.6. Side Increse
$F$10 D2 -0.182787234 0 01.00000E+030$F$11 D3 1.110223E-016 0.212765574 0 0.1642857143
$F$12 D4 -0.078723404 0 01.00000E+030
$F$13 D5 1.110223E-016 0.7446808511 0 0.026086565
$F$14 D6 -0.106382787 0 01.00000E+030
$F$15 D7 2.220446E-016 0.106382787 0 0.3037037037
$F$16 D8 -0.33114836 0 01.00000E+030
$F$17 1 0.836170213 11.00000E+030
$F$ D1 -0.078723404 0 01.00000E+030
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
14/25
,llo!le$ecrese
184.21052632
100
1.851851851
76.08656522
,llo!le
$ecrese
0.1827872340.1714285714
0.078723404
0.178260866 D5 40 400
0.106382787 D7 40 600
0.0444444444
0.33114836
1 34.04255
0.078723404 361.7021
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
15/25
Variables U1 U2 V1 V2
500 500 0 0
0.000851 0.00036 0.002553 0.001745
!b"e#tie %&n#tion 0.83617
Constrains
D1 700 300 -40 -500 -0.07872 '( 0
D2 300 600 -50 -500 -0.1827 '( 0
D3 200 700 -50 -400 1.11E-016 '( 0
D4 400 600 -50 -500 -0.07872 '( 0
D5 500 400 -40 -400 1.11E-016 '( 0
D6 500 500 -50 -500 -0.106383 '( 0
D7 800 500 -40 -600 2.22E-016 '( 0
D8 300 200 -30 -400 -0.33115 '( 0
0 0 50 500 1 1
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
16/25
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [MId-tlntic !"s lines.xlsx#$epot &
Report %reted: &'('(01) *:15:(+ ,M
Variable Cells
inl Red"ced !/ective ,llo!le ,llo!le%ell 2e 3l"e %ost %oe4cient Increse $ecrese
$B$3 U1 0.0010606061 0 800 0 0
$C$3 U2 0.0003030303 0 500 0 0
$D$3 V1 0 0 0 01.00000E+030
$E$3 V2 0.0016666667 0 01.00000E+030 0
Constraints
inl Shdo %onstrint ,llo!le ,llo!le
%ell 2e 3l"e rice R.6. Side Increse $ecrese
$F$10 D2 -0.3333333333 0 01.00000E+030 0.3333333333$F$11 D3 -0.2424242424 0 01.00000E+030 0.2424242424
$F$12 D4 -0.2272727273 0 01.00000E+030 0.2272727273
$F$13 D5 -0.0151515152 0 01.00000E+030 0.0151515152
$F$14 D6 -0.1515151515 0 01.00000E+030 0.1515151515
$F$15 D7 0 1 0 0.0128205128 0.047610476
$F$16 D8 -0.287878787 0 01.00000E+030 0.287878787
$F$17 1 1 11.00000E+030 1
$F$ D1 1.110223E-016 0 0 0.0416666667 0.023805238
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
17/25
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
18/25
Variables U1 U2 V1 V2
800 500 0 0
0.001061 0.000303 0 0.001667
!b"e#tie %&n#tion 1
Constrains
D1 700 300 -40 -500 1.11E-016 '( 0
D2 300 600 -50 -500 -0.333333 '( 0
D3 200 700 -50 -400 -0.242424 '( 0
D4 400 600 -50 -500 -0.227273 '( 0
D5 500 400 -40 -400 -0.015152 '( 0
D6 500 500 -50 -500 -0.151515 '( 0
D7 800 500 -40 -600 0 '( 0
D8 300 200 -30 -400 -0.28787 '( 0
0 0 40 600 1 1
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
19/25
Microsoft Excel 15.0 Sensitivity Report
Worksheet: [MId-tlntic !"s lines.xlsx#$epot 8
Report %reted: &'('(01) *:15:+& ,M
Variable Cells
inl Red"ced !/ective ,llo!le%ell 2e 3l"e %ost %oe4cient Increse
$B$3 U1 0.0014285714 0 300 20
$C$3 U2 0.0007142857 0 200 0
$D$3 V1 0 0 0 0
$E$3 V2 0.0025 0 01.00000E+030
Constraints
inl Shdo %onstrint ,llo!le
%ell 2e 3l"e rice R.6. Side Increse
$F$10 D2 -0.32857142 0 01.00000E+030$F$11 D3 -0.2142857143 0 01.00000E+030
$F$12 D4 -0.25 0 01.00000E+030
$F$13 D5 0 0.142857142 0 0.032608657
$F$14 D6 -0.1785714286 0 01.00000E+030
$F$15 D7 0 0.2857142857 0 0.01230762
$F$16 D8 -0.4285714286 0 01.00000E+030
$F$17 1 0.5714285714 11.00000E+030
$F$ D1 -0.0357142857 0 01.00000E+030
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
20/25
,llo!le$ecrese
0
12.5
1.00000E+030
0
,llo!le
$ecrese
0.328571420.2142857143
0.25
0.0227272727 D5 40 400
0.1785714286 D7 40 600
0.0555555556
0.4285714286
1 17.14286
0.0357142857 228.5714
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
21/25
Variables U1 U2 V1 V2
300 200 0 0
0.00142 0.000714 0 0.0025
!b"e#tie %&n#tion 0.57142
Constrains
D1 700 300 -40 -500 -0.035714 '( 0
D2 300 600 -50 -500 -0.32857 '( 0
D3 200 700 -50 -400 -0.214286 '( 0
D4 400 600 -50 -500 -0.25 '( 0
D5 500 400 -40 -400 0 '( 0
D6 500 500 -50 -500 -0.178571 '( 0
D7 800 500 -40 -600 0 '( 0
D8 300 200 -30 -400 -0.428571 '( 0
0 0 30 400 1 1
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
22/25
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
23/25
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
24/25
500
400
400600
500
500
500
400
25 30 35 40 450
100
200
300
400
500
600
700
49 400
19 500
39 400
49 600
,)B!* !U*
D!,,)*
8/9/2019 Mid-Atlantic Bus Lines Excel Spreadsheet
25/25
50 55
19 50029 500
39 500
29 400