SlideShare a Scribd company logo
1 of 1
Download to read offline
date                                                                       editor
working title                                                                                                                                                            projected sales
author                                                                                                                                                                   1st yr                      35%                 0
brief description                                                                                                                                                        2nd yr                      25%                 0
pertinent data                                                                                                                                                           3rd yr                      15%                 0
                                                                                                                                                                         4th yr                      15%                 0
                                                                                                                                                                         5th yr to oop               10%                 0
similar bk titles                                                                                                       ltd         ltd net units      ltd net $                                  100.0%                 0
title 1                                                                                                               # years           units              $
title 2                                                                                                               # years           units              $             notes:
title 3                                                                                                               # years           units              $             presented at

projected sales
              1st year                    total units         market                 %                units              $           sub-total           total
                                               0        trade                       60%                0               $0.00          $0.00             $0.00
                                                        direct (-author)            30%                0               $0.00                           1st year
                                                        author                      10%                0               $0.00
                                                        rights                                                         $0.00           $0.00

projected sales                                                                                                                                                          communities:
              lifetime                    total units        market                  %                units              $           sub-total           total
                                               0        trade                       60%                0               $0.00          $0.00             $0.00
                                                        direct (-author)            30%                0               $0.00                           lifetime
                                                        author                      10%                0               $0.00
                                                        rights                                                         $0.00           $0.00

basic info                                                     info            amount     basic info                                    info           amount
                                 price       price                                  $0.00
                                                                                          format                       format         hc, pb
                         marketing std     standard           $5,000.00         $5,000.00 trim size                   trim size       0x0
                                           bestseller        $15,000.00             $0.00 # pages                     # pages           0
                                          blockbuster        $50,000.00             $0.00 special needs             special needs                                        unsold vs printed               0   #DIV/0!

                     marketing adv         standard           $2,500.00             $2,500.00 interior cost         interior cost   need guide                $0.00      profit calculation   1st year         ltd
                                           bestseller        $10,000.00                 $0.00 cover cost              standard         $1,500.00          $1,500.00
                                          blockbuster        $25,000.00                 $0.00                         bestseller       $2,500.00                 $0      net revenues                $0.00           $0.00
                                                                                                                    blockbuster        $4,000.00                 $0
                           IPS dist fee     1st yr               14.00%                   $0.00                                                                          production costs      $1,500.00      $1,500.00
                                             ltd                 14.00%                   $0.00 1st print run       1st print run        0                       $0.00   printing costs            $0.00       #DIV/0!
                          aidc dist fee     1st yr                 7.0%                   $0.00 total reprint qty         0                                              distribution fees         $0.00          $0.00
                                             ltd                   7.0%                   $0.00 avg reprint qty           0            $0.00           #DIV/0!           mkting expense        $7,500.00      $7,500.00
                                                                                                                                                                         royalty expense        #DIV/0!        #DIV/0!
                         miscellaneous      misc $                                        $0.00 overhead              34.50%                   $0.00                     miscellaneous             $0.00          $0.00

royalty                                                                                             1st year                             ltd                             profit/loss            #DIV/0!        #DIV/0!
range 1 (eg. 1-10,000)                      10,000          royalty   %               10.00%            0             #DIV/0!             0            #DIV/0!           p/l per book           #DIV/0!        #DIV/0!
range 2 (eg. 10,001 to 30,000)              30,000          royalty   %               15.00%            0             #DIV/0!             0            #DIV/0!           p/l % of revenue     #DIV/0!        #DIV/0!
range 3 (eg. 30,001 and up)                 30,001          royalty   %               20.00%            0             #DIV/0!             0            #DIV/0!
rights                                                      royalty   %               50.00%                           $0.00                            $0.00            overhead                -                $0.00
                                                                                                        0             #DIV/0!            0             #DIV/0!           net profit/loss         -           #DIV/0!
                                                                                                                                                                         net p/l %               -           #DIV/0!




   P L Worksheet
   3/17/12

More Related Content

What's hot

Budget Forecast Project
Budget Forecast ProjectBudget Forecast Project
Budget Forecast Projectdavisdemers
 
Risk Management Association\'s CRE Panel
Risk Management Association\'s CRE PanelRisk Management Association\'s CRE Panel
Risk Management Association\'s CRE Panelcesimpsoniii
 
North Texas MLS Sales Activity May 2012
North Texas MLS Sales Activity May 2012North Texas MLS Sales Activity May 2012
North Texas MLS Sales Activity May 2012Rick Michels
 
Joe Harlan Presentation
Joe Harlan PresentationJoe Harlan Presentation
Joe Harlan Presentationfinance10
 
State of Lending Release Slideshow
State of Lending Release SlideshowState of Lending Release Slideshow
State of Lending Release SlideshowM William Sermons
 
Solon OH Real Estate Market. How many months needed to sell existing invento...
 Solon OH Real Estate Market. How many months needed to sell existing invento... Solon OH Real Estate Market. How many months needed to sell existing invento...
Solon OH Real Estate Market. How many months needed to sell existing invento...Svetlana Stolyarova
 
First time home buyer
First time home buyerFirst time home buyer
First time home buyerLacy Williams
 
2 Q11 Market Beat Industrial Lv
2 Q11 Market Beat Industrial Lv2 Q11 Market Beat Industrial Lv
2 Q11 Market Beat Industrial LvJessica Parrish
 
Toronto EAST Real Estate statistics september 2011
Toronto EAST Real Estate statistics september 2011Toronto EAST Real Estate statistics september 2011
Toronto EAST Real Estate statistics september 2011John Helfrich
 
TREB Condo network presentation
TREB Condo network presentationTREB Condo network presentation
TREB Condo network presentationBrent Reid
 
Monroe County market report oct '12
Monroe County market report oct '12Monroe County market report oct '12
Monroe County market report oct '12ebuckmas
 
Loopnet Local Quarterly Insight Report Q1, 2009
Loopnet Local Quarterly Insight Report Q1, 2009Loopnet Local Quarterly Insight Report Q1, 2009
Loopnet Local Quarterly Insight Report Q1, 2009aporrazzo
 
southwest airline ar01
southwest airline ar01southwest airline ar01
southwest airline ar01finance40
 

What's hot (16)

Q32009 Austin Real Estate Market Report
Q32009 Austin Real Estate Market ReportQ32009 Austin Real Estate Market Report
Q32009 Austin Real Estate Market Report
 
Budget Forecast Project
Budget Forecast ProjectBudget Forecast Project
Budget Forecast Project
 
Risk Management Association\'s CRE Panel
Risk Management Association\'s CRE PanelRisk Management Association\'s CRE Panel
Risk Management Association\'s CRE Panel
 
22152reportfeb2011
22152reportfeb201122152reportfeb2011
22152reportfeb2011
 
North Texas MLS Sales Activity May 2012
North Texas MLS Sales Activity May 2012North Texas MLS Sales Activity May 2012
North Texas MLS Sales Activity May 2012
 
Joe Harlan Presentation
Joe Harlan PresentationJoe Harlan Presentation
Joe Harlan Presentation
 
State of Lending Release Slideshow
State of Lending Release SlideshowState of Lending Release Slideshow
State of Lending Release Slideshow
 
Solon OH Real Estate Market. How many months needed to sell existing invento...
 Solon OH Real Estate Market. How many months needed to sell existing invento... Solon OH Real Estate Market. How many months needed to sell existing invento...
Solon OH Real Estate Market. How many months needed to sell existing invento...
 
First time home buyer
First time home buyerFirst time home buyer
First time home buyer
 
2 Q11 Market Beat Industrial Lv
2 Q11 Market Beat Industrial Lv2 Q11 Market Beat Industrial Lv
2 Q11 Market Beat Industrial Lv
 
Toronto EAST Real Estate statistics september 2011
Toronto EAST Real Estate statistics september 2011Toronto EAST Real Estate statistics september 2011
Toronto EAST Real Estate statistics september 2011
 
Toronto Condo Network Presentation by Jason Mercer
Toronto Condo Network Presentation by Jason MercerToronto Condo Network Presentation by Jason Mercer
Toronto Condo Network Presentation by Jason Mercer
 
TREB Condo network presentation
TREB Condo network presentationTREB Condo network presentation
TREB Condo network presentation
 
Monroe County market report oct '12
Monroe County market report oct '12Monroe County market report oct '12
Monroe County market report oct '12
 
Loopnet Local Quarterly Insight Report Q1, 2009
Loopnet Local Quarterly Insight Report Q1, 2009Loopnet Local Quarterly Insight Report Q1, 2009
Loopnet Local Quarterly Insight Report Q1, 2009
 
southwest airline ar01
southwest airline ar01southwest airline ar01
southwest airline ar01
 

Similar to Book Sales and Profit Projection Analysis

Dt east office market dashboard 2011 q1
Dt east office market dashboard 2011 q1Dt east office market dashboard 2011 q1
Dt east office market dashboard 2011 q1Chris Fyvie
 
Sales Dummy report
Sales Dummy reportSales Dummy report
Sales Dummy reportramesh77uom
 
Business Strategy Metrics Dashboard
Business Strategy Metrics DashboardBusiness Strategy Metrics Dashboard
Business Strategy Metrics DashboardDemand Metric
 
Nursing Top Costing Sheet
Nursing Top Costing SheetNursing Top Costing Sheet
Nursing Top Costing Sheetdianewichern
 
Mobile Marketing Metrics Dashboard
Mobile Marketing Metrics DashboardMobile Marketing Metrics Dashboard
Mobile Marketing Metrics DashboardDemand Metric
 
Flevy.com - Paycheck Stub Template
Flevy.com - Paycheck Stub TemplateFlevy.com - Paycheck Stub Template
Flevy.com - Paycheck Stub TemplateDavid Tracy
 
Key Marketing Metrics Dashboard
Key Marketing Metrics DashboardKey Marketing Metrics Dashboard
Key Marketing Metrics DashboardDemand Metric
 
Investor Pain Index and Bearish Sentiment
Investor Pain Index and Bearish SentimentInvestor Pain Index and Bearish Sentiment
Investor Pain Index and Bearish SentimentJonathan Smith
 
Investor Pain Index 12312001 Thru 07082009
Investor Pain Index 12312001 Thru 07082009Investor Pain Index 12312001 Thru 07082009
Investor Pain Index 12312001 Thru 07082009Jonathan Smith
 
Public Relations Budget Template
Public Relations Budget Template Public Relations Budget Template
Public Relations Budget Template Demand Metric
 

Similar to Book Sales and Profit Projection Analysis (11)

Dt east office market dashboard 2011 q1
Dt east office market dashboard 2011 q1Dt east office market dashboard 2011 q1
Dt east office market dashboard 2011 q1
 
Sales Dummy report
Sales Dummy reportSales Dummy report
Sales Dummy report
 
Business Strategy Metrics Dashboard
Business Strategy Metrics DashboardBusiness Strategy Metrics Dashboard
Business Strategy Metrics Dashboard
 
Nursing Top Costing Sheet
Nursing Top Costing SheetNursing Top Costing Sheet
Nursing Top Costing Sheet
 
Re Insights Graphs Oct
Re Insights Graphs OctRe Insights Graphs Oct
Re Insights Graphs Oct
 
Mobile Marketing Metrics Dashboard
Mobile Marketing Metrics DashboardMobile Marketing Metrics Dashboard
Mobile Marketing Metrics Dashboard
 
Flevy.com - Paycheck Stub Template
Flevy.com - Paycheck Stub TemplateFlevy.com - Paycheck Stub Template
Flevy.com - Paycheck Stub Template
 
Key Marketing Metrics Dashboard
Key Marketing Metrics DashboardKey Marketing Metrics Dashboard
Key Marketing Metrics Dashboard
 
Investor Pain Index and Bearish Sentiment
Investor Pain Index and Bearish SentimentInvestor Pain Index and Bearish Sentiment
Investor Pain Index and Bearish Sentiment
 
Investor Pain Index 12312001 Thru 07082009
Investor Pain Index 12312001 Thru 07082009Investor Pain Index 12312001 Thru 07082009
Investor Pain Index 12312001 Thru 07082009
 
Public Relations Budget Template
Public Relations Budget Template Public Relations Budget Template
Public Relations Budget Template
 

Recently uploaded

Arihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdfArihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdfchloefrazer622
 
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptxPOINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptxSayali Powar
 
Russian Call Girls in Andheri Airport Mumbai WhatsApp 9167673311 💞 Full Nigh...
Russian Call Girls in Andheri Airport Mumbai WhatsApp  9167673311 💞 Full Nigh...Russian Call Girls in Andheri Airport Mumbai WhatsApp  9167673311 💞 Full Nigh...
Russian Call Girls in Andheri Airport Mumbai WhatsApp 9167673311 💞 Full Nigh...Pooja Nehwal
 
microwave assisted reaction. General introduction
microwave assisted reaction. General introductionmicrowave assisted reaction. General introduction
microwave assisted reaction. General introductionMaksud Ahmed
 
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Krashi Coaching
 
Measures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SDMeasures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SDThiyagu K
 
Activity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdfActivity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdfciinovamais
 
Sports & Fitness Value Added Course FY..
Sports & Fitness Value Added Course FY..Sports & Fitness Value Added Course FY..
Sports & Fitness Value Added Course FY..Disha Kariya
 
Z Score,T Score, Percential Rank and Box Plot Graph
Z Score,T Score, Percential Rank and Box Plot GraphZ Score,T Score, Percential Rank and Box Plot Graph
Z Score,T Score, Percential Rank and Box Plot GraphThiyagu K
 
BAG TECHNIQUE Bag technique-a tool making use of public health bag through wh...
BAG TECHNIQUE Bag technique-a tool making use of public health bag through wh...BAG TECHNIQUE Bag technique-a tool making use of public health bag through wh...
BAG TECHNIQUE Bag technique-a tool making use of public health bag through wh...Sapna Thakur
 
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...fonyou31
 
Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111Sapana Sha
 
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdfBASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdfSoniaTolstoy
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdfQucHHunhnh
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdfQucHHunhnh
 
Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions  for the students and aspirants of Chemistry12th.pptxOrganic Name Reactions  for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions for the students and aspirants of Chemistry12th.pptxVS Mahajan Coaching Centre
 
JAPAN: ORGANISATION OF PMDA, PHARMACEUTICAL LAWS & REGULATIONS, TYPES OF REGI...
JAPAN: ORGANISATION OF PMDA, PHARMACEUTICAL LAWS & REGULATIONS, TYPES OF REGI...JAPAN: ORGANISATION OF PMDA, PHARMACEUTICAL LAWS & REGULATIONS, TYPES OF REGI...
JAPAN: ORGANISATION OF PMDA, PHARMACEUTICAL LAWS & REGULATIONS, TYPES OF REGI...anjaliyadav012327
 
social pharmacy d-pharm 1st year by Pragati K. Mahajan
social pharmacy d-pharm 1st year by Pragati K. Mahajansocial pharmacy d-pharm 1st year by Pragati K. Mahajan
social pharmacy d-pharm 1st year by Pragati K. Mahajanpragatimahajan3
 
Introduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsIntroduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsTechSoup
 

Recently uploaded (20)

Arihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdfArihant handbook biology for class 11 .pdf
Arihant handbook biology for class 11 .pdf
 
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptxPOINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
POINT- BIOCHEMISTRY SEM 2 ENZYMES UNIT 5.pptx
 
Russian Call Girls in Andheri Airport Mumbai WhatsApp 9167673311 💞 Full Nigh...
Russian Call Girls in Andheri Airport Mumbai WhatsApp  9167673311 💞 Full Nigh...Russian Call Girls in Andheri Airport Mumbai WhatsApp  9167673311 💞 Full Nigh...
Russian Call Girls in Andheri Airport Mumbai WhatsApp 9167673311 💞 Full Nigh...
 
microwave assisted reaction. General introduction
microwave assisted reaction. General introductionmicrowave assisted reaction. General introduction
microwave assisted reaction. General introduction
 
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
Kisan Call Centre - To harness potential of ICT in Agriculture by answer farm...
 
Measures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SDMeasures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SD
 
Activity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdfActivity 01 - Artificial Culture (1).pdf
Activity 01 - Artificial Culture (1).pdf
 
Sports & Fitness Value Added Course FY..
Sports & Fitness Value Added Course FY..Sports & Fitness Value Added Course FY..
Sports & Fitness Value Added Course FY..
 
Z Score,T Score, Percential Rank and Box Plot Graph
Z Score,T Score, Percential Rank and Box Plot GraphZ Score,T Score, Percential Rank and Box Plot Graph
Z Score,T Score, Percential Rank and Box Plot Graph
 
BAG TECHNIQUE Bag technique-a tool making use of public health bag through wh...
BAG TECHNIQUE Bag technique-a tool making use of public health bag through wh...BAG TECHNIQUE Bag technique-a tool making use of public health bag through wh...
BAG TECHNIQUE Bag technique-a tool making use of public health bag through wh...
 
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
Ecosystem Interactions Class Discussion Presentation in Blue Green Lined Styl...
 
Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111Call Girls in Dwarka Mor Delhi Contact Us 9654467111
Call Girls in Dwarka Mor Delhi Contact Us 9654467111
 
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdfBASLIQ CURRENT LOOKBOOK  LOOKBOOK(1) (1).pdf
BASLIQ CURRENT LOOKBOOK LOOKBOOK(1) (1).pdf
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
 
Advance Mobile Application Development class 07
Advance Mobile Application Development class 07Advance Mobile Application Development class 07
Advance Mobile Application Development class 07
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
 
Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions  for the students and aspirants of Chemistry12th.pptxOrganic Name Reactions  for the students and aspirants of Chemistry12th.pptx
Organic Name Reactions for the students and aspirants of Chemistry12th.pptx
 
JAPAN: ORGANISATION OF PMDA, PHARMACEUTICAL LAWS & REGULATIONS, TYPES OF REGI...
JAPAN: ORGANISATION OF PMDA, PHARMACEUTICAL LAWS & REGULATIONS, TYPES OF REGI...JAPAN: ORGANISATION OF PMDA, PHARMACEUTICAL LAWS & REGULATIONS, TYPES OF REGI...
JAPAN: ORGANISATION OF PMDA, PHARMACEUTICAL LAWS & REGULATIONS, TYPES OF REGI...
 
social pharmacy d-pharm 1st year by Pragati K. Mahajan
social pharmacy d-pharm 1st year by Pragati K. Mahajansocial pharmacy d-pharm 1st year by Pragati K. Mahajan
social pharmacy d-pharm 1st year by Pragati K. Mahajan
 
Introduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsIntroduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The Basics
 

Book Sales and Profit Projection Analysis

  • 1. date editor working title projected sales author 1st yr 35% 0 brief description 2nd yr 25% 0 pertinent data 3rd yr 15% 0 4th yr 15% 0 5th yr to oop 10% 0 similar bk titles ltd ltd net units ltd net $ 100.0% 0 title 1 # years units $ title 2 # years units $ notes: title 3 # years units $ presented at projected sales 1st year total units market % units $ sub-total total 0 trade 60% 0 $0.00 $0.00 $0.00 direct (-author) 30% 0 $0.00 1st year author 10% 0 $0.00 rights $0.00 $0.00 projected sales communities: lifetime total units market % units $ sub-total total 0 trade 60% 0 $0.00 $0.00 $0.00 direct (-author) 30% 0 $0.00 lifetime author 10% 0 $0.00 rights $0.00 $0.00 basic info info amount basic info info amount price price $0.00 format format hc, pb marketing std standard $5,000.00 $5,000.00 trim size trim size 0x0 bestseller $15,000.00 $0.00 # pages # pages 0 blockbuster $50,000.00 $0.00 special needs special needs unsold vs printed 0 #DIV/0! marketing adv standard $2,500.00 $2,500.00 interior cost interior cost need guide $0.00 profit calculation 1st year ltd bestseller $10,000.00 $0.00 cover cost standard $1,500.00 $1,500.00 blockbuster $25,000.00 $0.00 bestseller $2,500.00 $0 net revenues $0.00 $0.00 blockbuster $4,000.00 $0 IPS dist fee 1st yr 14.00% $0.00 production costs $1,500.00 $1,500.00 ltd 14.00% $0.00 1st print run 1st print run 0 $0.00 printing costs $0.00 #DIV/0! aidc dist fee 1st yr 7.0% $0.00 total reprint qty 0 distribution fees $0.00 $0.00 ltd 7.0% $0.00 avg reprint qty 0 $0.00 #DIV/0! mkting expense $7,500.00 $7,500.00 royalty expense #DIV/0! #DIV/0! miscellaneous misc $ $0.00 overhead 34.50% $0.00 miscellaneous $0.00 $0.00 royalty 1st year ltd profit/loss #DIV/0! #DIV/0! range 1 (eg. 1-10,000) 10,000 royalty % 10.00% 0 #DIV/0! 0 #DIV/0! p/l per book #DIV/0! #DIV/0! range 2 (eg. 10,001 to 30,000) 30,000 royalty % 15.00% 0 #DIV/0! 0 #DIV/0! p/l % of revenue #DIV/0! #DIV/0! range 3 (eg. 30,001 and up) 30,001 royalty % 20.00% 0 #DIV/0! 0 #DIV/0! rights royalty % 50.00% $0.00 $0.00 overhead - $0.00 0 #DIV/0! 0 #DIV/0! net profit/loss - #DIV/0! net p/l % - #DIV/0! P L Worksheet 3/17/12