A B

1 NCAA t-shirt sales

2
3 Demand 1500
4 Order 1450
5 Profit 13750
 A B
1 NCAA t-shirt sales
2
3 Fixed order cost $750
4 Variable cost $8
5 Selling price $18
6 Discount price $6
7
8 Demand 1500
9 Order 1450
10 Profit $13,750
 A B C D E F
1 NCAA t-shirt sales
2
3 Fixed order cost $750 Range names used
4 Variable cost $8 Demand ='Model 3'!$B$8
5 Selling price $18 Discount_price ='Model 3'!$B$6
6 Discount price $6 Fixed_order_cost ='Model 3'!$B$3
7 Order ='Model 3'!$B$9
8 Demand 1500 Selling_price ='Model 3'!$B$5
9 Order 1450 Variable_cost ='Model 3'!$B$4
10 Profit $13,750
 A B C D E F
1 NCAA t-shirt sales
2
3 Fixed order cost $750 Range names used
4 Variable cost $8 Demand 1500
5 Selling price $18 Discount_price $6
6 Discount price $6 Fixed_order_cost $750
7 Order 1450
8 Demand 1500 Selling_price $18
9 Order 1450 Variable_cost $8
10
11 Costs
12 Fixed cost $750
13 Variable costs $11,600
14 Revenues
15 Full-price shirts $26,100
16 Discount-price shirts $0
17 Profit $13,750
 A B C D E F
1 NCAA t-shirt sales
2
3 Input variables Range names used
4 Fixed order cost $750 Demand ='Model 5'!$B$10
5 Variable cost $8 Discount_price ='Model 5'!$B$7
6 Selling price $18 Fixed_order_cost ='Model 5'!$B$4
7 Discount price $6 Order ='Model 5'!$B$13
8 Selling_price ='Model 5'!$B$6
9 Uncertain variable Variable_cost ='Model 5'!$B$5
10 Demand 1500
11
12 Decision variable
13 Order 1450
14
15 Output variables
16 Costs
17 Fixed cost $750
18 Variable costs $11,600
19 Revenues
20 Full-price shirts $26,100
21 Discount-price shirts $0
22 Profit $13,750