Magazine Readers Number of Ads Cost per Ad Total Cost Audience

Mag1 100,000 8 $ 30,000.00 #REF! 800,000

Mag2 350,000 8 $ 27,000.00 #REF! 2,800,000
Mag3 400,000 8 $ 40,000.00 #REF! 3,200,000
Mag4 200,000 10 $ 80,000.00 #REF! 2,000,000
Totals #REF! 8,800,000

Total Budget $ 3,000,000.00

Minimum Audience 10,000,000
Minimum Ads for Magazines 1 through 3 8
Minimum Ads for Magazine 4 10
Maximum Ads in Any Magazine 20

Magazine Readers Number of Ads Cost per Ad Total Cost Audience

Mag1 100000 8 30000 240000 800000
Mag2 400000 8 40000 320000 3200000
Mag3 350000 8 27000 216000 2800000
Mag4 200000 10 80000 800000 2000000
Totals 1576000 8800000

Magazine Readers Number of Ads Cost per Ad Total Cost Audience

Mag1 100000 8 30000 #REF! 800000
Mag2 400000 8 40000 #REF! 3200000
Mag3 350000 8 27000 #REF! 2800000
Mag4 200000 10 80000 #REF! 2000000
Totals #REF! 8800000
MagazineMag1 Mag2 Mag3 Mag4 Totals
 Quantity Price
Item 1 10 $3.00
Item 2 20 $2.95
Item 3 30 $2.90
Item 4 40 $2.85
Item 5 50 $2.80
Item 6 60 $2.75
Item 7 70 $2.70
Item 8 80 $2.65
Item 9 90 $2.60
Item 10 100 $2.55
Item 11 110 $2.50
Item 12 120 $2.45
Item 13 130 $2.40
Item 14 140 $2.35
Item 15 150 $2.30
Item 16 160 $2.25
Item 17 170 $2.20
Item 18 180 $2.15
Item 19 190 $2.10
Item 20 200 $2.05
Breakfast Anna
Lunch Barbara
Dinner Charles
Dishes Don
Laundry Edwina
Garbage Frank
School Name
Class Schedule
Term Name

Period Monday Tuesday Wednesday Thursday

1
2
3
4
5
6
7
8
Friday