TreePlan Student License

Accept the Offer

-750000 -750000

0.1
Accept counter offer

-400000 -400000

2 0.2
-670000 Lose

0 0

0.4 0.5
Reject the Offer Half the money

Counteroffer of 4L 0 -825000 -750000 -750000

0 -670000 0.3
Full Amount

-1500000 -1500000

Accept

-600000 -600000

0.5 0.2
Counter Offer By John Lose
1
0 -600000 0

0.5
Reject Half Amount

0 -825000 -750000

0.3
Full Amount

-1500000

TreePlan Student License, For Education Only www.TreePlan.com

 For Education Only

-750000

-400000

-750000 825000

-1500000

-600000

0
0

Half Amount
-750000
-750000

Full Amount
-1500000
-1500000

TreePlan Student License, For Education Only www.TreePlan.com

 ID Name Value Prob Pred Kind NS S1
0 TreePlan 0 0 0D 2 1
1 0 0T 0 0
2 0 0E 3 3
3 2T 0 0
4 2E 3 6
5 2D 2 9
6 4T 0 0
7 4T 0 0
8 4T 0 0
9 0 5T 0 0
10 0 5E 3 11
11 10 T 0 0
12 10 T 0 0
13 10 T 0 0

TreePlan Student License, For Education Only www.TreePlan.com

S2 S3 S4 S5 Row Col Mark
2 0 0 0 10 1 1
0 0 0 0 2 5 1
4 5 0 0 19 5 1
0 0 0 0 7 9 1
7 8 0 0 17 9 1
10 0 0 0 32 9 1
0 0 0 0 12 13 1
0 0 0 0 17 13 1
0 0 0 0 22 13 1
0 0 0 0 27 13 1
12 13 0 0 37 13 1
0 0 0 0 32 17 1
0 0 0 0 37 17 1
0 0 0 0 42 17 1

TreePlan Student License, For Education Only www.TreePlan.com

Var Xa Xb Xc Xd Xe Ya Yb Yc Yd
Ans 1 0 0 0 0 6 9 6 9
Obj 100 150 200 150 300 0 0 0 0
C-1 1
C-2 1
C-3 1
C-4 1
C-5 1
C-6 1 1
C-7 1 -1 1
C-8 1 1
C-9 1 -1 1
C-10 1 -1
C-11 1 -1
C-12
Ye
11 LHS Mid RHS
0 100 = Cost
1 <= 3
0 <= 1
0 <= 2
0 <= 2
0 <= 1
7 >= 7
3 >= 3
6 >= 6
3 >= 3
1 2 >= 2
1 2 >= 2
1 11 <= 11
Oneway analysis for Solver model in Sheet1 worksheet

Input (cell $N$15) values along side, output cell(s) along top

$L$3
1
1 Not feasible
2 Not feasible
3 Not feasible
4 Not feasible
5 Not feasible
6 Not feasible
7 1250
8 900
9 600
10 350
11 100
12 0
13 0
14 0
15 0

1400
1200
1000
800
600
400
200
0
1 2 3
Sensitivity of $L$3 to Input

Data for chart

When you select an output from the
$L$3

dropdown list in cell $K$4, the chart

Not feasible will adapt to that output.
Not feasible
Not feasible
Not feasible
Not feasible
Not feasible
1250
900
600
350
100
0
0
0
0

Sensitivity of $L$3 to Input

1400
1200
1000
800
600
400
200
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
Input ($N$15)
Activity Preceding Activity To Tm Tp Te Variance
A - 4 6 8 6 0.444444
B - 1 4.5 5 4 0.444444
C A 3 3 3 3 0
D A 4 5 6 5 0.111111
E A 0.5 1 1.5 1 0.027778
F B,C 3 4 5 4 0.111111
G B,C 1 1.5 5 2 0.444444
H E,F 5 6 7 6 0.111111
I E,F 2 5 8 5 1
J D,H 2.5 2.75 4.5 3 0.111111
K G,I 3 5 7 5 0.444444