mid-atlantic bus lines excel spreadsheet

Download Mid-Atlantic Bus Lines Excel Spreadsheet

Post on 01-Jun-2018

346 views

Category:

Documents

8 download

Embed Size (px)

TRANSCRIPT

  • 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