Issue | Revenue | Cost | Gross Margin | Cost as % of Revenue | Pages | Size of Comp List | Additions/Descriptions | Binding (Perfect or Saddle) | Number of Advertisers | Ad Pages (space) | Editorial Pages (space) | Ad% | # of Copies | Print Cost | Paper Cost | Postage Cost | PRINT Cost per PAGE | PAPER Cost per PAGE | PRINT Cost per COPY | PAPER Cost Per COPY | FREIGHT | MISC. | ||||

Collaboration powered by Smartsheet | Report Abuse | ||||||||||||||||||||||||||

1 | ||||||||||||||||||||||||||

2 |
| |||||||||||||||||||||||||

9 |
| |||||||||||||||||||||||||

16 |
| $75,439.41 | $16,964.42 | $58,474.99 | 75% | 74 | 33 | |||||||||||||||||||

17 |
| $452,636.45 | $101,786.51 | $350,849.94 | 442 | 198 | 45% | |||||||||||||||||||

18 |
| |||||||||||||||||||||||||

19 |
| $131,955.80 | $25,757.61 | $106,198.19 | 80% | 126 | Perfect/Profiles | 79 | 66 | 59.66 | 50% | 21,946 | $11,000.00 | $7,712.61 | $7,045.00 | 0.00398 | 0.00279 | $0.50 | $0.35 | print is off -$1,350.78, postage is +$250.78 | ||||||

20 |
| $58,620.50 | $10,768.00 | $47,852.50 | 82% | 40 | Saddle | 19 | 14 | 25.66 | 56% | 17,430 | $2,843.00 | $2,465.00 | $5,460.00 | 0.00408 | 0.00354 | $0.16 | $0.14 | postage is off -$350.89 | ||||||

21 |
| $39,395.50 | $13,177.53 | $26,217.97 | 67% | 42 | Saddle + Targeted Cover | 13 | 8 | 33.67 | 25% | 17,395 | $5,438.74 | $2,460.79 | $5,278.00 | 0.00744 | 0.00337 | $0.31 | $0.14 | |||||||

22 |
| $29,261.00 | $10,723.00 | $18,538.00 | 63% | 40 | Saddle | 10 | 8 | 31.67 | 24% | 17,606 | $2,966.00 | $2,439.00 | $5,318.00 | 0.00421 | 0.00346 | $0.17 | $0.14 | |||||||

23 |
| $95,901.55 | $21,849.63 | $74,051.92 | 77% | 102 | Perfect | 48 | 37 | 64.67 | 38% | 17,287 | $9,751.05 | $6,047.44 | $6,051.14 | 0.00553 | 0.00343 | $0.56 | $0.35 | |||||||

24 |
| $28,259.00 | $9,085.46 | $19,173.54 | 68% | 40 | Saddle | 9 | 8 | 32.5 | 19% | 17,105 | $3,714.50 | $2,382.17 | $2,988.79 | 0.00543 | 0.00348 | $0.22 | $0.14 | |||||||

25 |
| $63,898.89 | $15,226.87 | $48,672.02 | 73% | 65 | 29.66667 | 24 | 41.305 | 35% | 18,128.17 | $5,952.22 | $3,917.84 | $5,356.82 | 0.00511 | 0.00334 | 0.32112 | 0.21032 | ||||||||

26 |
| 390 | 178 | 141 | 247.83 | 36% | $35,713.29 | $23,507.01 | $32,140.93 | |||||||||||||||||

27 |
| |||||||||||||||||||||||||

28 |
| $128,046.15 | $20,042.00 | $108,004.15 | 16% | 116 | N/A | Perfect | 81 | 76 | 40.5 | 65% | 16,900 | $7,648.00 | $7,296.00 | $5,098.00 | 0.00390 | 0.00372 | $0.45 | $0.43 | ||||||

29 |
| $32,855.00 | $9,755.09 | $23,099.91 | 30% | 40 | N/A | Saddle | 11 | 7 | 33 | 22% | 17,562 | $3,086.00 | $2,572.00 | $4,097.09 | 0.00439 | 0.00366 | $0.18 | $0.15 | ||||||

30 |
| $25,575.00 | $12,243.27 | $13,331.73 | 48% | 40 | N/A | Saddle | 13 | 9 | 31.37 | 28% | 17,651 | $5,088.35 | $2,424.92 | $4,730.00 | 0.00721 | 0.00343 | $0.29 | $0.14 | ||||||

31 |
| $92,444.86 | $21,015.00 | $71,429.86 | 23% | 94 | Targeted Cover | Perfect | 91 | 47 | 47 | 50% | 18,360 | $8,288.00 | $5,342.00 | $7,385.00 | 0.00480 | 0.00310 | $0.45 | $0.29 | ||||||

32 |
| $36,937.00 | $11,365.00 | $25,572.00 | 31% | 40 | N/A | Saddle | 13 | 9 | 31.17 | 22% | 17,886 | $3,848.00 | $2,280.00 | $5,237.00 | 0.00538 | 0.00319 | $0.22 | $0.13 | ||||||

33 |
| $10,048.00 | $11,587.00 | -$1,539.00 | 115% | 40 | N/A | Saddle | 5 | 3 | 37 | 7% | 17,880 | $3,747.00 | $2,459.00 | $5,381.00 | 0.00524 | 0.00344 | $0.21 | $0.14 | ||||||

34 |
| $54,318.00 | $14,337.00 | $39,983.00 | 26% | 62 | 35.66667 | 25 | 36.67333 | 32.33% | 17,707 | |||||||||||||||

35 |
| $325,906.00 | $86,007.00 | $239,896.00 | 370 | 214 | 150 | 220.04 | 41% | |||||||||||||||||

36 |
| |||||||||||||||||||||||||

37 |
| $151,766.00 | $24,228.00 | $127,538.00 | 16% | 108 | N/A | Perfect | 90 | 80 | 28 | 75% | 18,310 | $9,064.00 | $6,600.00 | $8,564.00 | 0.00458 | 0.00334 | $0.50 | $0.36 | ||||||

38 |
| $25,977.00 | $0.00 | $25,977.00 | 0% | 56 | N/A | Saddle | 13 | 11 | 29.5 | 18.75% | 17,493 | 0.00000 | 0.00000 | $0.00 | $0.00 | |||||||||

39 |
| $0.00 | $0.00 | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | ||||||||||||||||||

40 |
| $0.00 | $0.00 | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | ||||||||||||||||||

41 |
| $0.00 | $0.00 | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | ||||||||||||||||||

42 |
| $0.00 | $0.00 | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | ||||||||||||||||||

43 |
| $0.00 | $0.00 | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO | #DIVIDE BY ZERO |