OEM Print Costs

	Issue	Revenue	Cost	Final Revenue	Cost as % of revenue	Size of Comp List	Additions/Descriptions	Binding (Perfect or Saddle)	# of Advertisers (quantity)	Pages	Ad Pages (Space)	# of Editorial Pages	Ad%	# of Copies	Print Cost	Paper Cost	Postage Cost	Print Cost per COPY	Paper Cost Per COPY	Print Cost per PAGE	Paper Cost per PAGE	Freight
	Collaboration powered by Smartsheet   |   Report Abuse
1	ARCHIVED
2	2018
8	2019
14	AVERAGE	$108,255	$26,847	$81,409	76%				60	94	51							#DIVIDE BY ZERO	#DIVIDE BY ZERO	#DIVIDE BY ZERO	#DIVIDE BY ZERO
15	TOTAL	$541,277	$134,234	$407,043					298	470	256		54%
16	2020
17	Spring	$135,367	$40,017	$95,350	30%		Cover Onsert	Perfect	105	150	91	57	53%	21467	$11,052.00	$12,473.00	$16,492.00	0.00343	0.00387	0.00387	$0.58
18	Summer	$69,077	$24,677	$44,400	36%		Cover Onsert	Perfect	29	66	18	46	28%	21110	$8,645.22	$6,049.92	$9,982.00	0.00621	0.00434	0.00434	$0.29
19	Fall	$136,962	$29,060	$107,902	21%		Onsert + OEM Insider Tip	Perfect	64	82	43	39	53%	22114	$11,839.92	$8,420.07	$8,800.00	0.00653	0.00464	0.00464	$0.38
20	Fall-OEM Insider	(part of regular Fall)	$3,154	#INVALID OPERATION	#INVALID OPERATION		Tipped Inside of Fall OEM	Perfect	15	8	6	2	33%	23200	$1,049.02	$804.57	$1,300.00	0.00565	0.00433	0.00433	$0.03
21	Winter	$73,994	$24,127	$49,867	33%		Cover Onsert	Perfect	39	78	29	49	38%	20887	$9,663.33	$6,715.91	$7,747.50	0.00593	0.00412	0.00412	$0.32
22	AVERAGE	$103,850	$24,207	$79,643	23%				50	77	37	39	41%	21755.6	$8,449.90	$6,892.69	$8,864.30	$0.01	$0.00	$0.00	$0.32
23	TOTAL	$415,400	$121,034						252	384	187	193	49%			$34,463.47
24	2021
25	Spring	$103,072	$40,017	$63,055	39%		Cover Onsert	Perfect	74	114	63	50	55%	19921	$11,052.00	$12,473.00	$16,492.00	0.00487	0.00549	0.00549	$0.63
26	Summer	$55,061	$23,664	$31,397	43%		Cover Onsert	Perfect	28	66	23	44	52%	19430	$9,934.11	$4,947.51	$8,782.00	0.00775	0.00386	0.00386	$0.25
27	Fall + OEM Insider	$111,042	$27,611	$83,431	25%		Cover Onsert, OEM Insider "INSIDE" issue	Perfect	58	78	39	39	50%	22441	$9,869.00	$6,450.00	$11,292.00	0.00564	0.00368	0.00368	$0.29
28	Winter	$61,789	$26,858	$34,931	43%		Cover Onsert	Perfect	31	66	28	33	43%	20199	$11,492.00	$5,743.00	$9,623.00	0.00862	0.00431	0.00431	$0.28
29	AVERAGE	$82,741	$29,538	53,204	36%				48	81	38	165	50%	20498	$10,587.00	$7,404.00	$11,548.00
30	TOTAL	$330,964	$118,150	$212,814					191	324	152	165	47%	81991	$42,347.00	$29,613.00	$46,189.00
31	2022
32	Spring	$86,385	$32,358	$54,027	37%		Cover Onsert	Perfect	62	102	46	56	45%	20845	$10,942.00	$8,988.00	$12,428.00	0.00515	0.00423	0.00423	$0.43
33	Summer
34	Fall + OEM Insider
35	Winter
36	AVERAGE
37
38
39
40
41
42
43
44
45