Simon Collins & Random Day
an ideal publishing company with the perfect publishing program
FORMAT GENRE ROYALTY RATE (% of net sales)  ADVANCE   LIST PRICE   PP&B PER UNIT
(12% of list price) 
UNITS PRINTED  PRINTING COST
(PP&B x units printed) 
 MARKETING
(5% of net sales) 
UNITS SOLD  NET SALES
(55% average discount) 
 ROYALTIES EARNED
(rate x net sales) 
 ROYALTIES PAID
(after advance) 
 OVERHEAD
(20% of net sales) 
 NET PROFIT (or LOSS)  PROFIT MARGIN
Hardcover LITERARY FICTION 12%  $     250,000.00  $       29.95  $               3.594 193,223  $                694,444.44  $      104,166.67 154,579  $               2,083,333.33  $              250,000.00  $                      -    $        416,666.67  $     618,055.56 30%
Hardcover LITERARY FICTION 12%  $     100,000.00  $       27.95  $               3.354 82,820  $                277,777.78  $        41,666.67 66,256  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover LITERARY FICTION 12%  $       75,000.00  $       21.95  $               2.634 79,094  $                208,333.33  $        31,250.00 63,275  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
Hardcover LITERARY FICTION 12%  $       50,000.00  $       27.95  $               3.354 41,410  $                138,888.89  $        20,833.33 33,128  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover LITERARY FICTION 12%  $       25,000.00  $       27.95  $               3.354 20,705  $                 69,444.44  $        10,416.67 16,564  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover LITERARY FICTION 12%  $       25,000.00  $       27.95  $               3.354 20,705  $                 69,444.44  $        10,416.67 16,564  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover LITERARY FICTION 12%  $       25,000.00  $       27.95  $               3.354 20,705  $                 69,444.44  $        10,416.67 16,564  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover LITERARY FICTION 12%  $       25,000.00  $       29.95  $               3.594 19,322  $                 69,444.44  $        10,416.67 15,458  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover LITERARY FICTION 12%  $       10,000.00  $       27.95  $               3.354 8,282  $                 27,777.78  $         4,166.67 6,626  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover LITERARY FICTION 12%  $       10,000.00  $       27.95  $               3.354 8,282  $                 27,777.78  $         4,166.67 6,626  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover LITERARY FICTION 12%  $       10,000.00  $       27.95  $               3.354 8,282  $                 27,777.78  $         4,166.67 6,626  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover LITERARY FICTION 12%  $        5,000.00  $       29.95  $               3.594 3,864  $                 13,888.89  $         2,083.33 3,092  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Hardcover LITERARY FICTION 12%  $        5,000.00  $       29.95  $               3.594 3,864  $                 13,888.89  $         2,083.33 3,092  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Hardcover LITERARY FICTION 12%  $        5,000.00  $       27.95  $               3.354 4,141  $                 13,888.89  $         2,083.33 3,313  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $       25,000.00  $       16.95  $               2.034 34,142  $                 69,444.44  $        10,416.67 27,313  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Trade Paper Original LITERARY FICTION 12%  $       25,000.00  $       16.95  $               2.034 34,142  $                 69,444.44  $        10,416.67 27,313  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Trade Paper Original LITERARY FICTION 12%  $       10,000.00  $       16.95  $               2.034 13,657  $                 27,777.78  $         4,166.67 10,925  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Trade Paper Original LITERARY FICTION 12%  $       10,000.00  $       16.95  $               2.034 13,657  $                 27,777.78  $         4,166.67 10,925  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original LITERARY FICTION 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
PBR: Trade Paper LITERARY FICTION 12%  $       50,000.00  $       14.95  $               1.794 77,419  $                138,888.89  $        20,833.33 61,935  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper LITERARY FICTION 12%  $       25,000.00  $       14.95  $               1.794 38,709  $                 69,444.44  $        10,416.67 30,967  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper LITERARY FICTION 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper LITERARY FICTION 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper LITERARY FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper LITERARY FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper LITERARY FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper LITERARY FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper LITERARY FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper LITERARY FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper LITERARY FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover HORROR 12%  $     250,000.00  $       29.95  $               3.594 193,223  $                694,444.44  $      104,166.67 154,579  $               2,083,333.33  $              250,000.00  $                      -    $        416,666.67  $     618,055.56 30%
Hardcover HORROR 12%  $     100,000.00  $       29.95  $               3.594 77,289  $                277,777.78  $        41,666.67 61,831  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover HORROR 12%  $       75,000.00  $       29.95  $               3.594 57,967  $                208,333.33  $        31,250.00 46,374  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
Hardcover HORROR 12%  $       50,000.00  $       29.95  $               3.594 38,645  $                138,888.89  $        20,833.33 30,916  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover HORROR 12%  $       25,000.00  $       27.95  $               3.354 20,705  $                 69,444.44  $        10,416.67 16,564  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover HORROR 12%  $       25,000.00  $       24.95  $               2.994 23,195  $                 69,444.44  $        10,416.67 18,556  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover HORROR 12%  $       25,000.00  $       24.95  $               2.994 23,195  $                 69,444.44  $        10,416.67 18,556  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover HORROR 12%  $       25,000.00  $       24.95  $               2.994 23,195  $                 69,444.44  $        10,416.67 18,556  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover HORROR 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover HORROR 12%  $       10,000.00  $       27.95  $               3.354 8,282  $                 27,777.78  $         4,166.67 6,626  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover HORROR 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover HORROR 12%  $        5,000.00  $       27.95  $               3.354 4,141  $                 13,888.89  $         2,083.33 3,313  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original HORROR 12%  $       10,000.00  $       16.95  $               2.034 13,657  $                 27,777.78  $         4,166.67 10,925  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Mass Market HORROR 12%  $       75,000.00  $         7.95  $               0.954 218,379  $                208,333.33  $        31,250.00 174,703  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
PBR: Mass Market HORROR 12%  $       50,000.00  $         7.95  $               0.954 145,586  $                138,888.89  $        20,833.33 116,469  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Mass Market HORROR 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market HORROR 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market HORROR 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper HORROR 12%  $       50,000.00  $       15.95  $               1.914 72,565  $                138,888.89  $        20,833.33 58,052  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper HORROR 12%  $       50,000.00  $       14.95  $               1.794 77,419  $                138,888.89  $        20,833.33 61,935  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper HORROR 12%  $       25,000.00  $       15.95  $               1.914 36,282  $                 69,444.44  $        10,416.67 29,026  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper HORROR 12%  $       25,000.00  $       14.95  $               1.794 38,709  $                 69,444.44  $        10,416.67 30,967  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper HORROR 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper HORROR 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper HORROR 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $  1,000,000.00  $       29.95  $               3.594 772,893  $             2,777,777.78  $      416,666.67 618,314  $               8,333,333.33  $           1,000,000.00  $                      -    $     1,666,666.67  $  2,472,222.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $     250,000.00  $       27.95  $               3.354 207,050  $                694,444.44  $      104,166.67 165,640  $               2,083,333.33  $              250,000.00  $                      -    $        416,666.67  $     618,055.56 30%
Hardcover MYSTERY/SUSPENSE 12%  $     250,000.00  $       24.95  $               2.994 231,945  $                694,444.44  $      104,166.67 185,556  $               2,083,333.33  $              250,000.00  $                      -    $        416,666.67  $     618,055.56 30%
Hardcover MYSTERY/SUSPENSE 12%  $     100,000.00  $       29.95  $               3.594 77,289  $                277,777.78  $        41,666.67 61,831  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $     100,000.00  $       27.95  $               3.354 82,820  $                277,777.78  $        41,666.67 66,256  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $     100,000.00  $       24.95  $               2.994 92,778  $                277,777.78  $        41,666.67 74,223  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $       75,000.00  $       24.95  $               2.994 69,584  $                208,333.33  $        31,250.00 55,667  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
Hardcover MYSTERY/SUSPENSE 12%  $       50,000.00  $       21.95  $               2.634 52,729  $                138,888.89  $        20,833.33 42,183  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover MYSTERY/SUSPENSE 12%  $       50,000.00  $       27.95  $               3.354 41,410  $                138,888.89  $        20,833.33 33,128  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover MYSTERY/SUSPENSE 12%  $       25,000.00  $       24.95  $               2.994 23,195  $                 69,444.44  $        10,416.67 18,556  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover MYSTERY/SUSPENSE 12%  $       25,000.00  $       24.95  $               2.994 23,195  $                 69,444.44  $        10,416.67 18,556  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover MYSTERY/SUSPENSE 12%  $       25,000.00  $       29.95  $               3.594 19,322  $                 69,444.44  $        10,416.67 15,458  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover MYSTERY/SUSPENSE 12%  $       10,000.00  $       29.95  $               3.594 7,729  $                 27,777.78  $         4,166.67 6,183  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $       10,000.00  $       27.95  $               3.354 8,282  $                 27,777.78  $         4,166.67 6,626  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $       10,000.00  $       24.95  $               2.994 9,278  $                 27,777.78  $         4,166.67 7,422  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $       10,000.00  $       24.95  $               2.994 9,278  $                 27,777.78  $         4,166.67 7,422  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $       10,000.00  $       24.95  $               2.994 9,278  $                 27,777.78  $         4,166.67 7,422  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover MYSTERY/SUSPENSE 12%  $        5,000.00  $       24.95  $               2.994 4,639  $                 13,888.89  $         2,083.33 3,711  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Hardcover MYSTERY/SUSPENSE 12%  $        5,000.00  $       24.95  $               2.994 4,639  $                 13,888.89  $         2,083.33 3,711  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Hardcover MYSTERY/SUSPENSE 12%  $        5,000.00  $       21.95  $               2.634 5,273  $                 13,888.89  $         2,083.33 4,218  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original MYSTERY/SUSPENSE 12%  $       25,000.00  $       16.95  $               2.034 34,142  $                 69,444.44  $        10,416.67 27,313  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Trade Paper Original MYSTERY/SUSPENSE 12%  $       10,000.00  $       16.95  $               2.034 13,657  $                 27,777.78  $         4,166.67 10,925  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Trade Paper Original MYSTERY/SUSPENSE 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
PBR: Mass Market MYSTERY/SUSPENSE 12%  $     100,000.00  $         7.95  $               0.954 291,172  $                277,777.78  $        41,666.67 232,937  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
PBR: Mass Market MYSTERY/SUSPENSE 12%  $     100,000.00  $         7.95  $               0.954 291,172  $                277,777.78  $        41,666.67 232,937  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
PBR: Mass Market MYSTERY/SUSPENSE 12%  $     100,000.00  $         7.95  $               0.954 291,172  $                277,777.78  $        41,666.67 232,937  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
PBR: Mass Market MYSTERY/SUSPENSE 12%  $     100,000.00  $         7.95  $               0.954 291,172  $                277,777.78  $        41,666.67 232,937  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
PBR: Mass Market MYSTERY/SUSPENSE 12%  $     100,000.00  $         7.95  $               0.954 291,172  $                277,777.78  $        41,666.67 232,937  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
PBR: Mass Market MYSTERY/SUSPENSE 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market MYSTERY/SUSPENSE 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market MYSTERY/SUSPENSE 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market MYSTERY/SUSPENSE 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper MYSTERY/SUSPENSE 12%  $       50,000.00  $       15.95  $               1.914 72,565  $                138,888.89  $        20,833.33 58,052  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper MYSTERY/SUSPENSE 12%  $       50,000.00  $       15.95  $               1.914 72,565  $                138,888.89  $        20,833.33 58,052  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper MYSTERY/SUSPENSE 12%  $       50,000.00  $       14.95  $               1.794 77,419  $                138,888.89  $        20,833.33 61,935  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper MYSTERY/SUSPENSE 12%  $       50,000.00  $       14.95  $               1.794 77,419  $                138,888.89  $        20,833.33 61,935  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper MYSTERY/SUSPENSE 12%  $       25,000.00  $       14.95  $               1.794 38,709  $                 69,444.44  $        10,416.67 30,967  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper MYSTERY/SUSPENSE 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper MYSTERY/SUSPENSE 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover SF/FANTASY 12%  $     500,000.00  $       24.95  $               2.994 463,891  $             1,388,888.89  $      208,333.33 371,113  $               4,166,666.67  $              500,000.00  $                      -    $        833,333.33  $  1,236,111.11 30%
Hardcover SF/FANTASY 12%  $     250,000.00  $       29.95  $               3.594 193,223  $                694,444.44  $      104,166.67 154,579  $               2,083,333.33  $              250,000.00  $                      -    $        416,666.67  $     618,055.56 30%
Hardcover SF/FANTASY 12%  $     100,000.00  $       27.95  $               3.354 82,820  $                277,777.78  $        41,666.67 66,256  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover SF/FANTASY 12%  $     100,000.00  $       27.95  $               3.354 82,820  $                277,777.78  $        41,666.67 66,256  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover SF/FANTASY 12%  $     100,000.00  $       21.95  $               2.634 105,459  $                277,777.78  $        41,666.67 84,367  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover SF/FANTASY 12%  $       75,000.00  $       29.95  $               3.594 57,967  $                208,333.33  $        31,250.00 46,374  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
Hardcover SF/FANTASY 12%  $       50,000.00  $       29.95  $               3.594 38,645  $                138,888.89  $        20,833.33 30,916  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover SF/FANTASY 12%  $       50,000.00  $       24.95  $               2.994 46,389  $                138,888.89  $        20,833.33 37,111  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover SF/FANTASY 12%  $       25,000.00  $       24.95  $               2.994 23,195  $                 69,444.44  $        10,416.67 18,556  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover SF/FANTASY 12%  $       25,000.00  $       24.95  $               2.994 23,195  $                 69,444.44  $        10,416.67 18,556  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover SF/FANTASY 12%  $       25,000.00  $       24.95  $               2.994 23,195  $                 69,444.44  $        10,416.67 18,556  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover SF/FANTASY 12%  $       25,000.00  $       21.95  $               2.634 26,365  $                 69,444.44  $        10,416.67 21,092  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover SF/FANTASY 12%  $       25,000.00  $       21.95  $               2.634 26,365  $                 69,444.44  $        10,416.67 21,092  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover SF/FANTASY 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover SF/FANTASY 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover SF/FANTASY 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover SF/FANTASY 12%  $        5,000.00  $       21.95  $               2.634 5,273  $                 13,888.89  $         2,083.33 4,218  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Hardcover SF/FANTASY 12%  $        5,000.00  $       21.95  $               2.634 5,273  $                 13,888.89  $         2,083.33 4,218  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original SF/FANTASY 12%  $       25,000.00  $       16.95  $               2.034 34,142  $                 69,444.44  $        10,416.67 27,313  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Trade Paper Original SF/FANTASY 12%  $       10,000.00  $       16.95  $               2.034 13,657  $                 27,777.78  $         4,166.67 10,925  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Mass Market SF/FANTASY 12%  $     100,000.00  $         7.95  $               0.954 291,172  $                277,777.78  $        41,666.67 232,937  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
PBR: Mass Market SF/FANTASY 12%  $       75,000.00  $         7.95  $               0.954 218,379  $                208,333.33  $        31,250.00 174,703  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
PBR: Mass Market SF/FANTASY 12%  $       50,000.00  $         7.95  $               0.954 145,586  $                138,888.89  $        20,833.33 116,469  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Mass Market SF/FANTASY 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market SF/FANTASY 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper SF/FANTASY 12%  $       75,000.00  $       15.95  $               1.914 108,847  $                208,333.33  $        31,250.00 87,078  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
PBR: Trade Paper SF/FANTASY 12%  $       50,000.00  $       14.95  $               1.794 77,419  $                138,888.89  $        20,833.33 61,935  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper SF/FANTASY 12%  $       25,000.00  $       15.95  $               1.914 36,282  $                 69,444.44  $        10,416.67 29,026  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper SF/FANTASY 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper SF/FANTASY 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover THRILLER 12%  $     500,000.00  $       29.95  $               3.594 386,447  $             1,388,888.89  $      208,333.33 309,157  $               4,166,666.67  $              500,000.00  $                      -    $        833,333.33  $  1,236,111.11 30%
Hardcover THRILLER 12%  $     500,000.00  $       29.95  $               3.594 386,447  $             1,388,888.89  $      208,333.33 309,157  $               4,166,666.67  $              500,000.00  $                      -    $        833,333.33  $  1,236,111.11 30%
Hardcover THRILLER 12%  $     500,000.00  $       27.95  $               3.354 414,099  $             1,388,888.89  $      208,333.33 331,279  $               4,166,666.67  $              500,000.00  $                      -    $        833,333.33  $  1,236,111.11 30%
Hardcover THRILLER 12%  $     250,000.00  $       27.95  $               3.354 207,050  $                694,444.44  $      104,166.67 165,640  $               2,083,333.33  $              250,000.00  $                      -    $        416,666.67  $     618,055.56 30%
Hardcover THRILLER 12%  $     250,000.00  $       21.95  $               2.634 263,646  $                694,444.44  $      104,166.67 210,917  $               2,083,333.33  $              250,000.00  $                      -    $        416,666.67  $     618,055.56 30%
Hardcover THRILLER 12%  $     100,000.00  $       24.95  $               2.994 92,778  $                277,777.78  $        41,666.67 74,223  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover THRILLER 12%  $     100,000.00  $       21.95  $               2.634 105,459  $                277,777.78  $        41,666.67 84,367  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover THRILLER 12%  $     100,000.00  $       21.95  $               2.634 105,459  $                277,777.78  $        41,666.67 84,367  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover THRILLER 12%  $       75,000.00  $       29.95  $               3.594 57,967  $                208,333.33  $        31,250.00 46,374  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
Hardcover THRILLER 12%  $       50,000.00  $       29.95  $               3.594 38,645  $                138,888.89  $        20,833.33 30,916  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover THRILLER 12%  $       50,000.00  $       24.95  $               2.994 46,389  $                138,888.89  $        20,833.33 37,111  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover THRILLER 12%  $       50,000.00  $       24.95  $               2.994 46,389  $                138,888.89  $        20,833.33 37,111  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover THRILLER 12%  $       50,000.00  $       24.95  $               2.994 46,389  $                138,888.89  $        20,833.33 37,111  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover THRILLER 12%  $       25,000.00  $       29.95  $               3.594 19,322  $                 69,444.44  $        10,416.67 15,458  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover THRILLER 12%  $       25,000.00  $       27.95  $               3.354 20,705  $                 69,444.44  $        10,416.67 16,564  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover THRILLER 12%  $       25,000.00  $       27.95  $               3.354 20,705  $                 69,444.44  $        10,416.67 16,564  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover THRILLER 12%  $       10,000.00  $       29.95  $               3.594 7,729  $                 27,777.78  $         4,166.67 6,183  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover THRILLER 12%  $       10,000.00  $       29.95  $               3.594 7,729  $                 27,777.78  $         4,166.67 6,183  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover THRILLER 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover THRILLER 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover THRILLER 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover THRILLER 12%  $        5,000.00  $       21.95  $               2.634 5,273  $                 13,888.89  $         2,083.33 4,218  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original THRILLER 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original THRILLER 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
Trade Paper Original THRILLER 12%  $        5,000.00  $       16.95  $               2.034 6,828  $                 13,888.89  $         2,083.33 5,463  $                   41,666.67  $                  5,000.00  $                      -    $           8,333.33  $       12,361.11 30%
PBR: Mass Market THRILLER 12%  $     100,000.00  $         7.95  $               0.954 291,172  $                277,777.78  $        41,666.67 232,937  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
PBR: Mass Market THRILLER 12%  $     100,000.00  $         7.95  $               0.954 291,172  $                277,777.78  $        41,666.67 232,937  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
PBR: Mass Market THRILLER 12%  $       75,000.00  $         7.95  $               0.954 218,379  $                208,333.33  $        31,250.00 174,703  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
PBR: Mass Market THRILLER 12%  $       75,000.00  $         7.95  $               0.954 218,379  $                208,333.33  $        31,250.00 174,703  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
PBR: Mass Market THRILLER 12%  $       50,000.00  $         7.95  $               0.954 145,586  $                138,888.89  $        20,833.33 116,469  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Mass Market THRILLER 12%  $       50,000.00  $         7.95  $               0.954 145,586  $                138,888.89  $        20,833.33 116,469  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Mass Market THRILLER 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market THRILLER 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market THRILLER 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market THRILLER 12%  $       25,000.00  $         7.95  $               0.954 72,793  $                 69,444.44  $        10,416.67 58,234  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper THRILLER 12%  $       75,000.00  $       15.95  $               1.914 108,847  $                208,333.33  $        31,250.00 87,078  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
PBR: Trade Paper THRILLER 12%  $       50,000.00  $       14.95  $               1.794 77,419  $                138,888.89  $        20,833.33 61,935  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper THRILLER 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper THRILLER 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper THRILLER 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover WOMEN'S FICTION 12%  $     100,000.00  $       29.95  $               3.594 77,289  $                277,777.78  $        41,666.67 61,831  $                 833,333.33  $              100,000.00  $                      -    $        166,666.67  $     247,222.22 30%
Hardcover WOMEN'S FICTION 12%  $       75,000.00  $       27.95  $               3.354 62,115  $                208,333.33  $        31,250.00 49,692  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
Hardcover WOMEN'S FICTION 12%  $       50,000.00  $       29.95  $               3.594 38,645  $                138,888.89  $        20,833.33 30,916  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
Hardcover WOMEN'S FICTION 12%  $       25,000.00  $       29.95  $               3.594 19,322  $                 69,444.44  $        10,416.67 15,458  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover WOMEN'S FICTION 12%  $       25,000.00  $       27.95  $               3.354 20,705  $                 69,444.44  $        10,416.67 16,564  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover WOMEN'S FICTION 12%  $       25,000.00  $       27.95  $               3.354 20,705  $                 69,444.44  $        10,416.67 16,564  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover WOMEN'S FICTION 12%  $       25,000.00  $       24.95  $               2.994 23,195  $                 69,444.44  $        10,416.67 18,556  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover WOMEN'S FICTION 12%  $       25,000.00  $       21.95  $               2.634 26,365  $                 69,444.44  $        10,416.67 21,092  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
Hardcover WOMEN'S FICTION 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover WOMEN'S FICTION 12%  $       10,000.00  $       24.95  $               2.994 9,278  $                 27,777.78  $         4,166.67 7,422  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover WOMEN'S FICTION 12%  $       10,000.00  $       24.95  $               2.994 9,278  $                 27,777.78  $         4,166.67 7,422  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover WOMEN'S FICTION 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Hardcover WOMEN'S FICTION 12%  $       10,000.00  $       21.95  $               2.634 10,546  $                 27,777.78  $         4,166.67 8,437  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
Trade Paper Original WOMEN'S FICTION 12%  $       25,000.00  $       16.95  $               2.034 34,142  $                 69,444.44  $        10,416.67 27,313  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Mass Market WOMEN'S FICTION 12%  $       75,000.00  $         7.95  $               0.954 218,379  $                208,333.33  $        31,250.00 174,703  $                 625,000.00  $                75,000.00  $                      -    $        125,000.00  $     185,416.67 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       50,000.00  $       15.95  $               1.914 72,565  $                138,888.89  $        20,833.33 58,052  $                 416,666.67  $                50,000.00  $                      -    $         83,333.33  $     123,611.11 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       25,000.00  $       15.95  $               1.914 36,282  $                 69,444.44  $        10,416.67 29,026  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       25,000.00  $       14.95  $               1.794 38,709  $                 69,444.44  $        10,416.67 30,967  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       25,000.00  $       14.95  $               1.794 38,709  $                 69,444.44  $        10,416.67 30,967  $                 208,333.33  $                25,000.00  $                      -    $         41,666.67  $       61,805.56 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       10,000.00  $       15.95  $               1.914 14,513  $                 27,777.78  $         4,166.67 11,610  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
PBR: Trade Paper WOMEN'S FICTION 12%  $       10,000.00  $       14.95  $               1.794 15,484  $                 27,777.78  $         4,166.67 12,387  $                   83,333.33  $                10,000.00  $                      -    $         16,666.67  $       24,722.22 30%
TOTALS      $10,900,000.00        $           30,277,777.78  $   4,541,666.67 10,876,714  $             90,833,333.33  $          10,900,000.00  $                      -    $   18,166,666.67  $26,947,222.22 30%
FORMULAS          =E208*0.12  =J208
*1.25
 =G208*F208   =0.05*K208  =D208/C208
/0.45/E208
 =E208*J208*0.45   =C208*K208   =IF((C208*K208)
-D208<=0,0,
(C208*K208)-D208) 
 =K208*0.2   =K208-D208
-H208-I208
-M208-N208 
=O208
/K208
PP&B = paper, printing, & binding
PBR = paperback reprint of last year's hardcover frontlist