Microsoft Excel 15.

0 Sensitivity Report
Worksheet: [MId-atlantic bus lines.xlsx]Depot 1
Report Created: 7/2/2014 9:13:44 AM

Variable Cells
Cell
$B$3
$C$3
$D$3
$E$3

Name
U1
U2
V1
V2

Final
Reduced Objective Allowable
Allowable
Value
Cost
Coefficient Increase
Decrease
0.0014285714
0
700 1.000E+030
0
0
0
300
0 1.00000E+030
0
0
0
0 1.00000E+030
0.002
0
0 1.000E+030
0

Constraints
Final
Shadow Constraint Allowable
Allowable
Cell Name
Value
Price
R.H. Side
Increase
Decrease
$F$10 D2
-0.5714285714
0
0 1.000E+030 0.5714285714
$F$11 D3
-0.5142857143
0
0 1.000E+030 0.5142857143
$F$12 D4
-0.4285714286
0
0 1.000E+030 0.4285714286
$F$13 D5
-0.0857142857
0
0 1.000E+030 0.0857142857
$F$14 D6
-0.2857142857
0
0 1.000E+030 0.2857142857
$F$15 D7
-0.0571428571
0
0 1.000E+030 0.0571428571
$F$16 D8
-0.3714285714
0
0 1.000E+030 0.3714285714
$F$17
1
1
1 1.000E+030
1
$F$9 D1
0
1
0
0.05
1

Variables U1

U2

700
0.001429

V1
300
0

Objective function

V2
0
0

0
0.002

Constrains
D1
D2
D3
D4
D5
D6
D7
D8

700
300
200
400
500
500
800
300
0

300
600
700
600
400
500
500
200
0

-40
-50
-50
-50
-40
-50
-40
-30
40

-500
-500
-400
-500
-400
-500
-600
-400
500

0 <=
-0.571429 <=
-0.514286 <=
-0.428571 <=
-0.085714 <=
-0.285714 <=
-0.057143 <=
-0.371429 <=
1

0
0
0
0
0
0
0
0
1

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [MId-atlantic bus lines.xlsx]Depot 2
Report Created: 7/2/2014 9:14:03 AM

Variable Cells
Cell
$B$3
$C$3
$D$3
$E$3

Name
U1
U2
V1
V2

Final
Reduced
Objective
Allowable
Value
Cost
Coefficient
Increase
0.0001304348
0
300 78.947368421
0.0013913043
0
600
450
0.02
0
0 1.00000E+030
0 -32.608695652
0 32.608695652

Constraints
Final
Shadow
Constraint
Allowable
Cell Name
Value
Price
R.H. Side
Increase
$F$10 D2
-0.1260869565
0
0 1.00000E+030
$F$11 D3
0 0.7173913043
0
0.12
$F$12 D4
-0.1130434783
0
0 1.00000E+030
$F$13 D5
-0.1782608696
0
0 1.00000E+030
$F$14 D6
-0.2391304348
0
0 1.00000E+030
$F$15 D7
1.110223E-016 0.1956521739
0 0.3037037037
$F$16 D8
-0.2826086957
0
0 1.00000E+030
$F$17
1 0.8739130435
1 1.00000E+030
$F$9 D1
-0.2913043478
0
0 1.00000E+030

Allowable
Decrease
128.57142857
125
3.2608695652
1.00000E+030

Allowable
Decrease
0.1260869565
0.8
0.1130434783
0.1782608696
0.2391304348
0.0857142857
0.2826086957
1
0.2913043478

D5
D7

7.826087
117.3913

40
40

400
600

Variables U1

U2

V1

300
600
0.00013 0.001391
Objective function

V2
0
0.02

0
0

0.873913

Constrains
D1
D2
D3
D4
D5
D6
D7
D8

700
300
200
400
500
500
800
300
0

300
600
700
600
400
500
500
200
0

-40
-50
-50
-50
-40
-50
-40
-30
50

-500
-500
-400
-500
-400
-500
-600
-400
500

-0.291304 <=
-0.126087 <=
1.11E-016 <=
-0.113043 <=
-0.178261 <=
-0.23913 <=
2.22E-016 <=
-0.282609 <=
1

0
0
0
0
0
0
0
0
1

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [MId-atlantic bus lines.xlsx]Depot 3
Report Created: 7/2/2014 9:14:16 AM

Variable Cells
Cell
$B$3
$C$3
$D$3
$E$3

Name
U1
U2
V1
V2

Final
Value
0
0.0014285714
0
0.0025

Reduced Objective
Allowable
Allowable
Cost
Coefficient
Increase
Decrease
0
200
0 1.00000E+030
0
700 1.00000E+030
0
0
0
0 1.00000E+030
0
0 1.00000E+030
0

Constraints
Final
Shadow Constraint
Allowable
Allowable
Cell Name
Value
Price
R.H. Side
Increase
Decrease
$F$10 D2
-0.3928571429
0
0 1.00000E+030 0.3928571429
$F$11 D3
0
1
0 0.4583333333
1
$F$12 D4
-0.3928571429
0
0 1.00000E+030 0.3928571429
$F$13 D5
-0.4285714286
0
0 1.00000E+030 0.4285714286
$F$14 D6
-0.5357142857
0
0 1.00000E+030 0.5357142857
$F$15 D7
-0.7857142857
0
0 1.00000E+030 0.7857142857
$F$16 D8
-0.7142857143
0
0 1.00000E+030 0.7142857143
$F$17
1
1
1 1.00000E+030
1
$F$9 D1
-0.8214285714
0
0 1.00000E+030 0.8214285714

Variables U1

U2

V1

200
700
0 0.001429
Objective function

V2
0
0

0
0.0025

Constrains
D1
D2
D3
D4
D5
D6
D7
D8

700
300
200
400
500
500
800
300
0

300
600
700
600
400
500
500
200
0

-40
-50
-50
-50
-40
-50
-40
-30
50

-500
-500
-400
-500
-400
-500
-600
-400
400

-0.821429 <=
-0.392857 <=
0 <=
-0.392857 <=
-0.428571 <=
-0.535714 <=
-0.785714 <=
-0.714286 <=
1

0
0
0
0
0
0
0
0
1

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [MId-atlantic bus lines.xlsx]Depot 4
Report Created: 7/2/2014 9:14:41 AM

Variable Cells
Final
Value
0.0008510638
0.0009361702
0.0025531915
0.0017446809

Reduced
Cost

Final
Cell Name
Value
$F$10 D2
-0.1829787234
$F$11 D3
1.110223E-016
$F$12 D4
-0.0978723404
$F$13 D5
0
$F$14 D6
-0.1063829787
$F$15 D7
0
$F$16 D8
-0.3319148936
$F$17
1
$F$9 D1
-0.0978723404

Shadow
Price

Cell
$B$3
$C$3
$D$3
$E$3

Name
U1
U2
V1
V2

0
0
0
0

Objective
Allowable
Coefficient
Increase
400
350
600 33.333333333
0 0.8695652174
0 51.851851852

0
0.5957446809
0
0.085106383
0
0.2978723404
0
0.9021276596
0

Constraint
Allowable
R.H. Side
Increase
0 1.00000E+030
0 0.1642857143
0 1.00000E+030
0 0.0260869565
0 1.00000E+030
0 0.3037037037
0 1.00000E+030
1 1.00000E+030
0 1.00000E+030

Constraints

Allowable
Decrease
21.052631579
280
5.1851851852
8.6956521739

Allowable
Decrease
0.1829787234
0.1714285714
0.0978723404
0.1782608696
0.1063829787
0.0444444444
0.3319148936
1
0.0978723404

D5
D7

15.31915
212.766

40
40

400
600

Variables U1

U2

V1

V2

400
600
0
0
0.000851 0.000936 0.002553 0.001745
Objective function

0.902128

Constrains
D1
D2
D3
D4
D5
D6
D7
D8

700
300
200
400
500
500
800
300
0

300
600
700
600
400
500
500
200
0

-40
-50
-50
-50
-40
-50
-40
-30
50

-500
-500
-400
-500
-400
-500
-600
-400
500

-0.097872 <=
-0.182979 <=
1.11E-016 <=
-0.097872 <=
0 <=
-0.106383 <=
0 <=
-0.331915 <=
1

0
0
0
0
0
0
0
0
1

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [MId-atlantic bus lines.xlsx]Depot 5
Report Created: 7/2/2014 9:14:54 AM

Variable Cells
Cell
$B$3
$C$3
$D$3
$E$3

Name
U1
U2
V1
V2

Final
Reduced Objective
Allowable
Allowable
Value
Cost
Coefficient
Increase
Decrease
0.0014285714
0
500
140
0
0.0007142857
0
400
0
87.5
0
0
0
0 1.00000E+030
0.0025
0
0 1.00000E+030
0

Constraints
Final
Shadow Constraint
Allowable
Allowable
Cell Name
Value
Price
R.H. Side
Increase
Decrease
$F$10 D2
-0.3928571429
0
0 1.00000E+030 0.3928571429
$F$11 D3
-0.2142857143
0
0 1.00000E+030 0.2142857143
$F$12 D4
-0.25
0
0 1.00000E+030
0.25
$F$13 D5
0
1
0 0.0326086957 0.0227272727
$F$14 D6
-0.1785714286
0
0 1.00000E+030 0.1785714286
$F$15 D7
0
0
0 0.0192307692 0.0555555556
$F$16 D8
-0.4285714286
0
0 1.00000E+030 0.4285714286
$F$17
1
1
1 1.00000E+030
1
$F$9 D1
-0.0357142857
0
0 1.00000E+030 0.0357142857

Variables U1

U2

V1

500
400
0.001429 0.000714
Objective function

V2
0
0

0
0.0025

Constrains
D1
D2
D3
D4
D5
D6
D7
D8

700
300
200
400
500
500
800
300
0

300
600
700
600
400
500
500
200
0

-40
-50
-50
-50
-40
-50
-40
-30
40

-500
-500
-400
-500
-400
-500
-600
-400
400

-0.035714 <=
-0.392857 <=
-0.214286 <=
-0.25 <=
0 <=
-0.178571 <=
0 <=
-0.428571 <=
1

0
0
0
0
0
0
0
0
1

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [MId-atlantic bus lines.xlsx]Depot 6
Report Created: 7/2/2014 9:15:09 AM

Variable Cells
Final
Value
0.0008510638
0.0009361702
0.0025531915
0.0017446809

Reduced
Cost

Final
Cell Name
Value
$F$10 D2
-0.1829787234
$F$11 D3
1.110223E-016
$F$12 D4
-0.0978723404
$F$13 D5
1.110223E-016
$F$14 D6
-0.1063829787
$F$15 D7
2.220446E-016
$F$16 D8
-0.3319148936
$F$17
1
$F$9 D1
-0.0978723404

Shadow
Price

Cell
$B$3
$C$3
$D$3
$E$3

Name
U1
U2
V1
V2

0
0
0
0

Objective
Allowable
Coefficient
Increase
500
125
500 291.66666667
0 7.6086956522
0 18.518518519

0
0.2127659574
0
0.7446808511
0
0.1063829787
0
0.8936170213
0

Constraint
Allowable
R.H. Side
Increase
0 1.00000E+030
0 0.1642857143
0 1.00000E+030
0 0.0260869565
0 1.00000E+030
0 0.3037037037
0 1.00000E+030
1 1.00000E+030
0 1.00000E+030

Constraints

Allowable
Decrease
184.21052632
100
1.8518518519
76.086956522

Allowable
Decrease
0.1829787234
0.1714285714
0.0978723404
0.1782608696
0.1063829787
0.0444444444
0.3319148936
1
0.0978723404

D5
D7

34.04255
361.7021

40
40

400
600

Variables U1

U2

V1

V2

500
500
0
0
0.000851 0.000936 0.002553 0.001745
Objective function

0.893617

Constrains
D1
D2
D3
D4
D5
D6
D7
D8

700
300
200
400
500
500
800
300
0

300
600
700
600
400
500
500
200
0

-40
-50
-50
-50
-40
-50
-40
-30
50

-500
-500
-400
-500
-400
-500
-600
-400
500

-0.097872 <=
-0.182979 <=
1.11E-016 <=
-0.097872 <=
1.11E-016 <=
-0.106383 <=
2.22E-016 <=
-0.331915 <=
1

0
0
0
0
0
0
0
0
1

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [MId-atlantic bus lines.xlsx]Depot 7
Report Created: 7/2/2014 9:15:23 AM

Variable Cells
Cell
$B$3
$C$3
$D$3
$E$3

Name
U1
U2
V1
V2

Final
Reduced Objective
Allowable
Allowable
Value
Cost
Coefficient
Increase
Decrease
0.0010606061
0
800
0
0
0.0003030303
0
500
0
0
0
0
0
0 1.00000E+030
0.0016666667
0
0 1.00000E+030
0

Constraints
Final
Shadow Constraint
Allowable
Allowable
Cell Name
Value
Price
R.H. Side
Increase
Decrease
$F$10 D2
-0.3333333333
0
0 1.00000E+030 0.3333333333
$F$11 D3
-0.2424242424
0
0 1.00000E+030 0.2424242424
$F$12 D4
-0.2272727273
0
0 1.00000E+030 0.2272727273
$F$13 D5
-0.0151515152
0
0 1.00000E+030 0.0151515152
$F$14 D6
-0.1515151515
0
0 1.00000E+030 0.1515151515
$F$15 D7
0
1
0 0.0128205128 0.0476190476
$F$16 D8
-0.2878787879
0
0 1.00000E+030 0.2878787879
$F$17
1
1
1 1.00000E+030
1
$F$9 D1
1.110223E-016
0
0 0.0416666667 0.0238095238

D5
D7

40
40

40
600

400
600

Variables U1

U2

V1

800
500
0.001061 0.000303
Objective function

V2
0
0
0 0.001667
1

Constrains
D1
D2
D3
D4
D5
D6
D7
D8

700
300
200
400
500
500
800
300
0

300
600
700
600
400
500
500
200
0

-40
-50
-50
-50
-40
-50
-40
-30
40

-500
-500
-400
-500
-400
-500
-600
-400
600

1.11E-016 <=
-0.333333 <=
-0.242424 <=
-0.227273 <=
-0.015152 <=
-0.151515 <=
0 <=
-0.287879 <=
1

0
0
0
0
0
0
0
0
1

Microsoft Excel 15.0 Sensitivity Report

Worksheet: [MId-atlantic bus lines.xlsx]Depot 8
Report Created: 7/2/2014 9:15:37 AM

Variable Cells
Cell
$B$3
$C$3
$D$3
$E$3

Name
U1
U2
V1
V2

Final
Value
0.0014285714
0.0007142857
0
0.0025

Reduced
Cost
0
0
0
0

Objective
Allowable
Coefficient
Increase
300
20
200
0
0
0
0 1.00000E+030

Constraints
Final
Shadow
Constraint
Allowable
Cell Name
Value
Price
R.H. Side
Increase
$F$10 D2
-0.3928571429
0
0 1.00000E+030
$F$11 D3
-0.2142857143
0
0 1.00000E+030
$F$12 D4
-0.25
0
0 1.00000E+030
$F$13 D5
0 0.1428571429
0 0.0326086957
$F$14 D6
-0.1785714286
0
0 1.00000E+030
$F$15 D7
0 0.2857142857
0 0.0192307692
$F$16 D8
-0.4285714286
0
0 1.00000E+030
$F$17
1 0.5714285714
1 1.00000E+030
$F$9 D1
-0.0357142857
0
0 1.00000E+030

Allowable
Decrease
0
12.5
1.00000E+030
0

Allowable
Decrease
0.3928571429
0.2142857143
0.25
0.0227272727
0.1785714286
0.0555555556
0.4285714286
1
0.0357142857

D5
D7

17.14286
228.5714

40
40

400
600

Variables U1

U2

V1

300
200
0.001429 0.000714
Objective function

V2
0
0

0
0.0025

0.571429

Constrains
D1
D2
D3
D4
D5
D6
D7
D8

700
300
200
400
500
500
800
300
0

300
600
700
600
400
500
500
200
0

-40
-50
-50
-50
-40
-50
-40
-30
30

-500
-500
-400
-500
-400
-500
-600
-400
400

-0.035714 <=
-0.392857 <=
-0.214286 <=
-0.25 <=
0 <=
-0.178571 <=
0 <=
-0.428571 <=
1

0
0
0
0
0
0
0
0
1

VARIABLES

U1: TICKET SALE

U2: FREIGHT SALE

DEPOT 1 PHILADELPHIA
Variables U1

DEPOT 2 BALTIMORE

U2

700
0.001429

V1
300
0

V2
0
0

Objective function

Variables
0
0.002

Objective function

DEPOT 3 WASHINGTON D C
Variables U1

U2

DEPOT 4 RICHMOND
V1

200
700
0 0.001429

V2
0
0

Objective function

Variables
0
0.0025

Objective function

DEPOT 5 RALEIGH
Variables U1

DEPOT 6 CHARLESTON
U2

V1

500
400
0.001429 0.000714

V2
0
0

Objective function

Variables
0
0.0025

Objective function

DEPOT 7 SAVANNAH
Variables U1

DEPOT 8 JACKSONVILLE
U2

800
500
0.001061 0.000303
Objective function

V1: LABOR HOURS

V1

V2

Variables

0
0
0 0.001667
1

Objective function

V2: FACILITY DOLLARS

EPOT 2 BALTIMORE
U1

U2
V1
300
600
0.00013 0.001391

Objective function

V2
0
0.02

0
0

U2

V1

V2

400
600
0
0
0.000851 0.000936 0.002553 0.001745

Objective function

0.902128

EPOT 6 CHARLESTON
U1

U2

V1

V2

500
500
0
0
0.000851 0.000936 0.002553 0.001745

Objective function

0.893617

EPOT 8 JACKSONVILLE
U1

U2

300
200
0.001429 0.000714

Objective function

40
50
40
40

D2
D4
D6
D8

50
50
50
30

0.873913

EPOT 4 RICHMOND
U1

D1
D3
D5
D7

V1

V2
0
0

0.571429

0
0.0025

500
400
400
600

700

500
500
500
400

600

4; 600

500

1; 500

400

3; 500
1; 500
2; 500

3; 400

4; 400

2; 400

DOLLARS
300

200

100

0
25

30

35

40
LABOR HOUR

45

50

45

3; 500
1; 500
2; 500

2; 400

50

55