Activity PredecessoNormal TimCrash TimeExpediting Cost/Week
A - 9 6 3000
B A 5 3 3500
C A 15 10 4000
D B, C 7 3 2000
E C 10 6 2500
F D, E 2 1 5000
Critical Path Calculation
Path Duration ( Duration (Crashed)
A→B→D 23 13
A→C→D 33 20
A→C→E 36 23
Path Duration (Normal)
A→B→D 0
A→C→D 0
A→C→E 0
Critical Pat 0
Activity Duration ( PredecessoLaborers
A 2- 3
B 4A 2
C 6A 4
D 9A 3
E 5B 4
F 7 B, C 2
G 3 D, E, F 4
Adjusted Schedule to Keep Labor ≤ 9
Day Activities Total Laborers
Step Description
Step 1 Create a table for project activities with duration, predecessors, and laborers.
Step 2 Create a resource usage table with columns for each project day.
Step 3 Fill in labor usage per day based on each activity’s start and duration.
Step 4 Identify days where total laborers exceed 9 using Conditional Formatting.
Step 5 Adjust schedule by delaying non-critical activities to balance workload.
Step 6 Ensure no day exceeds 9 laborers while maintaining project duration.
Step 7 Verify that all tasks are completed within the timeline without overload.
Company EBIT Annual Int Annual Pri ICR (EBIT/I DSCR (EBIT/Total Debt Service)
BG 5000000 1600000 2000000 3.125 1.388889
NC Utility 1E+08 45000000 35000000 2.222222 1.25