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