Microsoft Excel 11.

0 Answer Report
Worksheet: [Copy of OR_project_old.xls]Defect Resolution
Report Created: 9/17/2010 4:22:17 PM

Target Cell (Min)

Cell
Name
$V$16

Original Value Final Value

0
1017.5

Adjustable Cells
Cell
Name
$B$16
$C$16 E10
$D$16 L
$E$16 M
$F$16 H
$G$16 C
$H$16
$I$16
$J$16
$K$16
$L$16
$M$16
$N$16
$O$16
$P$16
$Q$16
$R$16
$S$16
$T$16
$U$16

Original Value Final Value

0
0
0
35
0
5
0
0
0
0
0
0
0
35
0
0
0
45
0
0
0
0
0
0
0
0
0
10
0
0
0
20
0
0
0
35
0
0
0
0

Constraints
Cell
Name
$V$18 E1
$V$19 E2
$V$20 E3
$V$21 E4
$V$22 E5
$V$23 Low
$V$24 Medium
$V$25 High
$V$26 Critical

Cell Value

Formula
40 $V$18=$X$18
35 $V$19=$X$19
45 $V$20=$X$20
30 $V$21=$X$21
35 $V$22=$X$22
45 $V$23=$X$23
80 $V$24=$X$24
40 $V$25=$X$25
20 $V$26=$X$26

Status
Slack
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0

Microsoft Excel 11.0 Sensitivity Report

Worksheet: [Copy of OR_project_old.xls]Defect Resolution
Report Created: 9/17/2010 4:22:18 PM

Adjustable Cells
Cell
$B$16
$C$16
$D$16
$E$16
$F$16
$G$16
$H$16
$I$16
$J$16
$K$16
$L$16
$M$16
$N$16
$O$16
$P$16
$Q$16
$R$16
$S$16
$T$16
$U$16

Name
E10
L
M
H
C

Final Reduced Objective Allowable Allowable

Value
Cost
Coefficient Increase Decrease
0
3
2 1.00E+030
3
35
0
3
1
0.5
5
0
6
0.5
1
0
4
13 1.00E+030
4
0
1.5
2.5 1.00E+030
1.5
0
1
6 1.00E+030
1
35
0
8
1 1.00E+030
0
3.5
14.5 1.00E+030
3.5
45
0
1.5
0.5 1.00E+030
0
2
7.5 1.00E+030
2
0
0.5
9 1.00E+030
0.5
0
4.5
16 1.00E+030
4.5
0
0
4
1.5
0.5
10
0
8
0.5
1
0
1
12 1.00E+030
1
20
0
14
1 1.00E+030
0
1.5
2.5 1.00E+030
1.5
35
0
5
1 1.00E+030
0
2
10 1.00E+030
2
0
1
12 1.00E+030
1

Constraints
Final Shadow Constraint Allowable Allowable
Cell
Name Value
Price
R.H. Side
Increase Decrease
$V$18 E1
40
3
40
0
35
$V$19 E2
35
5
35
0
35
$V$20 E3
45
5.5
45
0
10
$V$21 E4
30
8
30
0
10
$V$22 E5
35
5
35
0
35
$V$23 Low
45
-4
45
10
0
$V$24 Medium
80
0
80
0 1.00E+030
$V$25 High
40
3
40
35
0
$V$26 Critical
20
6
20
10
0

E1
E2
E3
E4
E5
E6
E7
E8
E9
E10

E1
E2
E3
E4
E5
Low
Medium
High
Critical

L
120
150
90
240
150
300
180
200
300
400

M
180
360
450
480
300
600
360
240
540
350

H
360
480
540
720
600
480
120
280
240
640

C
780
870
960
840
720
360
540
300
150
900

2.5
0

6
15

8
0

14.5
20

2
40

3
0

6
0

13
0

1
1

2
2.5
1.5
4
2.5
5
3
3.33
5
6.67

3
6
13
6
8
14.5
7.5
9
16
8
12
14
5
10
12
10
8
6
6
2
9
4
4.67
5
9
4
2.5
5.83 10.67 15

1.5
0

7.5
45

9
0

16
0

1
1
1

E1
E2
E3
E4
E5

M
35
0
0
10
35
80

H
5
35
0
0
0
40

C
0
0
0
20
0
20

8
20

1
1

1
L
0
0
45
0
0
45

4
0

1
1

11
12
13
14
15
16
17
18
19
20

40
35
45
30
35

12

13

14

12
10

14
0

2.5
5

5
0

10
30

12
0 1390

1
1
1

1
1

1
1

40
35
45
30
35
45
80
40
20

=
=
=
=
=
=
=
=
=

defs
45
80
40
20
185

40
35
45
30
35
45
80
40
20

185

185

40
35
45
30
35
185

E1-L
Average Hours 180
0
Employee1
1
Employee2
Employee3
Employee4
Low
1
Medium
High
Critical

E1
E2
E3
E4
E5
E6
E7
E8

L
11
21
31
41
51
61
71
81

M
12
22
32
42
52
62
72
82

H
13
23
33
43
53
63
73
83

C
14
24
34
44
54
64
74
84

Employee1
Employee2
Employee3
Employee4
Employee5
Employee6
Employee7
Employee8

L
180
240
400
450
300
250
400
600

M
400
480
500
700
350
180
500
500

H
600
300
600
350
500
600
300
900

C
900
660
360
800
900
1000
800
1200

E1-M
400
1
1

E1-H E1-C E2-L E2-M E2-H E2-C E3-L E3-M E3-H E3-C E4-L E4-M E4-H E4-C
600 900 240 480 300 660 400 500 600 360 450 700 350 800
0
0
1
0
0
0
0
0
0
1
0
0
1
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

1350
1
1
1
1
1
1
1
1

=
=
=
=
=
=
=
=

1
1
1
1
1
1
1
1

Microsoft Excel 11.0 Answer Report

Worksheet: [Copy of OR_project_old.xls]Defect Resolution -1
Report Created: 9/17/2010 4:43:37 PM

Target Cell (Min)

Cell
Name
$BJ$27

Original Value
0

Final Value
774.5

Adjustable Cells
Cell
Name
$B$27
$C$27
E15
$D$27
L
$E$27
M
$F$27
H
$G$27 C
$H$27
$I$27
$J$27
$K$27
$L$27
$M$27
$N$27
$O$27
$P$27
$Q$27
$R$27
$S$27
$T$27
$U$27
$V$27
$W$27
$X$27
$Y$27
$Z$27
$AA$27
$AB$27
$AC$27
$AD$27
$AE$27
$AF$27
$AG$27
$AH$27
$AI$27
$AJ$27
$AK$27
$AL$27
$AM$27

Original Value
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Final Value
0
10
0
0
0
15
0
0
16
0
0
0
0
10
0
0
0
15
0
0
0
0
0
12
0
0
14
0
0
13
0
0
0
0
0
8
0
10

$AN$27
$AO$27
$AP$27
$AQ$27
$AR$27
$AS$27
$AT$27
$AU$27
$AV$27
$AW$27
$AX$27
$AY$27
$AZ$27
$BA$27
$BB$27
$BC$27
$BD$27
$BE$27
$BF$27
$BG$27
$BH$27
$BI$27

Constraints
Cell
$BJ$29
$BJ$30
$BJ$31
$BJ$32
$BJ$33
$BJ$34
$BJ$35
$BJ$36
$BJ$37
$BJ$38
$BJ$39
$BJ$40
$BJ$41
$BJ$42
$BJ$43
$BJ$44
$BJ$45
$BJ$46
$BJ$47

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Name
E1
E2
E3
E4
E5
E6
E7
E8
E9
E10
E11
E12
E13
E14
E15
Low
Medium
High
Critical

Cell Value

0
0
0
7
5
0
14
0
1
0
15
0
0
0
0
0
10
0
0
0
10
0

Formula
10 $BJ$29=$BL$29
15 $BJ$30=$BL$30
16 $BJ$31=$BL$31
10 $BJ$32=$BL$32
15 $BJ$33=$BL$33
12 $BJ$34=$BL$34
14 $BJ$35=$BL$35
13 $BJ$36=$BL$36
8 $BJ$37=$BL$37
10 $BJ$38=$BL$38
12 $BJ$39=$BL$39
15 $BJ$40=$BL$40
15 $BJ$41=$BL$41
10 $BJ$42=$BL$42
10 $BJ$43=$BL$43
45 $BJ$44=$BL$44
80 $BJ$45=$BL$45
40 $BJ$46=$BL$46
20 $BJ$47=$BL$47

Status
Slack
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0
Not Binding
0

Microsoft Excel 11.0 Sensitivity Report

Worksheet: [Copy of OR_project_old.xls]Defect Resolution -1
Report Created: 9/17/2010 4:43:38 PM

Adjustable Cells
Cell
$B$27
$C$27
$D$27
$E$27
$F$27
$G$27
$H$27
$I$27
$J$27
$K$27
$L$27
$M$27
$N$27
$O$27
$P$27
$Q$27
$R$27
$S$27
$T$27
$U$27
$V$27
$W$27
$X$27
$Y$27
$Z$27
$AA$27
$AB$27
$AC$27
$AD$27
$AE$27
$AF$27
$AG$27
$AH$27
$AI$27
$AJ$27
$AK$27
$AL$27
$AM$27
$AN$27
$AO$27
$AP$27
$AQ$27

Name
E15
L
M
H
C

Final
Value
0
10
0
0
0
15
0
0
16
0
0
0
0
10
0
0
0
15
0
0
0
0
0
12
0
0
14
0
0
13
0
0
0
0
0
8
0
10
0
0
0
7

Reduced Objective Allowable Allowable

Cost
Coefficient Increase Decrease
4
2 1.00E+030
4
0
3
3 1.00E+030
3
6 1.00E+030
3
8.5
13 1.00E+030
8.5
1.5
2.5 1.00E+030
1.5
0
6
1.5 1.00E+030
2
8 1.00E+030
2
7
14.5 1.00E+030
7
0
1.5
1 1.00E+030
1
7.5 1.00E+030
1
2.5
9 1.00E+030
2.5
8
16 1.00E+030
8
1
4 1.00E+030
1
0
8
1 1.00E+030
4
12 1.00E+030
4
4.5
14 1.00E+030
4.5
2.5
2.5 1.00E+030
2.5
0
5
2.5 1.00E+030
5
10 1.00E+030
5
5.5
12 1.00E+030
5.5
5.5
5 1.00E+030
5.5
5.5
10 1.00E+030
5.5
3.5
8 1.00E+030
3.5
0
6
3.5 1.00E+030
6
3 1.00E+030
6
4
6 1.00E+030
4
0
2
4 1.00E+030
5.5
9 1.00E+030
5.5
3
2 1.00E+030
3
0
4
2 1.00E+030
2
6 1.00E+030
2
2.5
8 1.00E+030
2.5
9
5 1.00E+030
9
8
9 1.00E+030
8
3
4 1.00E+030
3
0
2.5
3 1.00E+030
4.5
1.5 1.00E+030
4.5
0
2
4 1.00E+030
4
6 1.00E+030
4
8.5
12 1.00E+030
8.5
1
4 1.00E+030
1
0
8
1
1

$AR$27
$AS$27
$AT$27
$AU$27
$AV$27
$AW$27
$AX$27
$AY$27
$AZ$27
$BA$27
$BB$27
$BC$27
$BD$27
$BE$27
$BF$27
$BG$27
$BH$27
$BI$27

5
0
14
0
1
0
15
0
0
0
0
0
10
0
0
0
10
0

0
0.5
0
1
0
10.5
0
5
8.5
6
2
8
0
0
5.5
3.5
0
11.5

8
10
3
9
8
20
2.5
12.5
16
15
3
14
6
7.5
4.5
7.5
4
17

0.5
1
1.00E+030
0.5
1
1
1.00E+030
1
1
1
1.00E+030
10.5
5 1.00E+030
1.00E+030
5
1.00E+030
8.5
1.00E+030
6
1.00E+030
2
1.00E+030
8
2
0.5
0.5
3
1.00E+030
5.5
1.00E+030
3.5
3.5 1.00E+030
1.00E+030
11.5

Constraints
Cell
$BJ$29
$BJ$30
$BJ$31
$BJ$32
$BJ$33
$BJ$34
$BJ$35
$BJ$36
$BJ$37
$BJ$38
$BJ$39
$BJ$40
$BJ$41
$BJ$42
$BJ$43
$BJ$44
$BJ$45
$BJ$46
$BJ$47

Name
E1
E2
E3
E4
E5
E6
E7
E8
E9
E10
E11
E12
E13
E14
E15
Low
Medium
High
Critical

Final
Value
10
15
16
10
15
12
14
13
8
10
12
15
15
10
10
45
80
40
20

Shadow Constraint Allowable Allowable

Price
R.H. Side
Increase Decrease
3
10
0
5
6
15
0
5
6.5
16
0
1
8
10
0
5
5
15
0
5
4.5
12
0
10
2
14
0
14
4
13
0
5
1
8
0
8
2
10
0
5
8
12
0
5
8
15
0
1
7.5
15
0
1
6
10
0
10
4
10
0
10
-5
45
1
0
0
80
5
0
0
40
0 1.00E+030
1.5
20
10
0

E1
E2
E3
E4
E5
E6
E7
E8
E9
E10
E11
E12
E13
E14
E15

E1
E2
E3
E4
E5
E6
E7
E8
E9
E10
E11
E12
E13
E14
E15
Low
Medium
High
Critical

L
120
150
90
240
150
300
180
120
300
90
240
180
150
180
270

M
180
360
450
480
300
600
360
240
540
120
480
540
750
840
450

H
360
480
540
720
600
480
120
360
240
360
480
480
960
360
240

C
780
870
960
840
720
360
540
480
150
720
600
1200
900
450
1020

2.5
0

6
15

8
0

14.5
0

2
0

3
10

6
0

13
0

1
1

Solution in Tabular Format

L
M
H
C

6
8
9
12
10
8
2
6
4
6
8
8
16
6
4

13
14.5
16
14
12
6
9
8
2.5
12
10
20
15
7.5
17

1.5
16

7.5
0

9
0

16
0

4
0

8
10

1
1

11
12
13
14
15
16
17
18
19
20

1
1

1
1

3
6
7.5
8
5
10
6
4
9
2
8
9
12.5
14
7.5

1
1

2
2.5
1.5
4
2.5
5
3
2
5
1.5
4
3
2.5
3
4.5

E1
E2
E3
E4
E5
E6
E7
E8
E9
E10
E11
E12
E13
E14
E15

0
0
16
0
0
0
0
0
0
0
0
14
15
0
0
45

10
15
0
10
15
0
0
13
0
10
7
0
0
0
0
80

0
0
0
0
0
0
14
0
0
0
5
1
0
10
10
40

0
0
0
0
0
12
0
0
8
0
0
0
0
0
0
20

10
15
16
10
15
12
14
13
8
10
12
15
15
10
10

The table contents on the left indicates

the manner in which the Low, Medium,
High and Critical defects are assigned to
the respective employees based on the
average defect resolution time of the
employee.

12

13

14

12
0

14
0

2.5
0

5
15

10
0

12
0

1
1

5
0

10
0

8
0

6
12

3
0

6
0

2
14

9
0

2
0

1
1

1
1

1
1
1

1
1
1

4
13

6
0

8
0

5
0

9
0

4
0

2.5
8

1
1

6
0

12
0

8
7

8
5

10
0

1
1

4
0

1
1

1
1

2
10

1
1

1.5
0

1
1

3
14

9
0

8
1

20
0

2.5
15

12.5
0

16
0

15
0

1
1

6
10

7.5
0

1
1

14
0

1
1

3
0

7.5
0

4
10

1
1

1
1

4.5
0

1
1

17
0

774.5
10
15
16
10
15
12
14
13
8
10
12
15
15
10
10
45
80
40
20

=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=

10
15
16
10
15
12
14
13
8
10
12
15
15
10
10
45
80
40
20

185

185