1. If any of the cell values had changed by working on problem 2 revert to the original values by clicking Undo. Under the original worksheet values, what should be spent on advertising for each disk type in order to maximize the Net Income for the whole company (i.e., for Disks, Inc.)? The constraints are as follows. The total advertising budget is limited to $15000 and the company wants to spend at least $2000 towards promoting each disk type. But, the company can only make a maximum of 5000 Supreme disks to sell. Mr. Smith also wants none of the individual disk types to make a loss.
   1. What is the amount spent on advertising for each disk type?
   2. What is the number of units produced to cover demand for High Flyer disks?
   3. What is the net income for Tournament disks?
   4. What is number of units sold based on advertising for Supreme disks?
   5. What Excel feature did you use to answer these questions?

00 B C D E F Income Statement 2 NOWN 5 Revenue Units Sold Based on Word of Mouth Units Sold Based on Advertising Total Units Sold Price per Unit Total Regular 2100 205 2305 $12.00 $27,664.60 High Flyer 2050 205 2255 $20.00 $45,107.67 Tournament 1750 205 1955 $24.00 $46,929.21 Supreme Total 1000 6900 205 822 1205 7722 $32.00 $22.00 $38,572.28 $158.273.76 Regular 2.535.92 $5.00 $12,679.61 High Flyer 2,480.92 $10.00 $24,809.22 Tournament Supreme 2,150.92 1,325.92 $16.00 $20.00 $34,414.75 $26,518.44 Total 8,493.69 $12.75 $98,422.02 10 Variable Expenses 11 Units Produced To Cover Demand 12 Cost per Unit 13 Total 14 15 Fixed Expenses 16 Insurance and maintenance 17 Other Overhead 18 Advertising 19 Total 20 21 Income Summary 22 Total Revenue 23 Total Expenses 24 Net Income Regular $3,000.00 $6,000.00 $1,000.00 $10,000.00 High Flyer $5,000.00 $8,500.00 $1,000.00 $14,500.00 Tournament Supreme Total $6,000.00 $10,000.00 $24,000.00 $12,000.00 $18,000.00 $44,500.00 $1,000.00 $1,000.00 $4,000.00 $19,000.00 $29,000.00 $72,500.00 Regular $27,664.60 $22,679.61 $4,984.99 High Flyer $45,107.67 $39,309.22 $5.798.45 Tournament Supreme Total $46.929.21 $38,572.28 $158,273.76 $53,414.75 $55,518.44 $170,922.02 ($6,485.54) ($16,946.16) ($12,648.26) B C D E F H J 2 3 Increase in Sales based on Advertising . 75 3,000 2,500 2,000 Advertising () Increase in Units Sold $0 0 $500 $1,000 206 $1,500 408 $2.000 689 $2,500 1,040 $3,000 1,432 $3,500 1,824 $4,000 2,175 $4,500 2,456 $5,000 2,658 $5,500 2,789 $6,000 2,864 $6,500 2,903 $7,000 2,921 $7,500 2,928 $8,000 2,931 $8,500 2,932 $9,000 2,932 $9,500 2,932 $10,000 2,932 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 Increase in Units Sold 1,500 1,000 500 50 $2,000 $4,000 $6,000 $8,000 $10,000 Advertising Dollars