Cecil Kramer

Jacobs
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

225641811.xlsx.ms_office
B

Royalty Statement
Period Ending:
Author:

Units Sold
Gross Units Sold
No. of Returns
Percent Returned

6/30/2011
Jacobs
Hardback

Paperback

1,500
324
21.6%

12,492
200
1.6%

Pricing
Retail Price
$
25.00 $
Standard Discount Rate
55.00%
Price to Bookstore
$
11.25 $
Net Retail Sales
$ 29,400.00 $
Royalty Information
Royalty Rates
Royalty to Author
Royalty per Book

7.25%
$ 2,131.50 $
$
1.81 $

5.95
50.00%
2.98
73,137.40

10.00%
7,313.74
0.60

Cecil Kramer

Lopez

225641811.xlsx.ms_office

A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

Royalty Statement
Period Ending:
Author:

40724
Jacobs
Hardback

Units Sold
Gross Units Sold
No. of Returns
Percent Returned

1500
324
=B9/B8

Pricing
Retail Price
Standard Discount Rate
Price to Bookstore
Net Retail Sales

25
0.55
=B13-(B13*B14)
=B13*(B8-B9)

Royalty Information
Royalty Rates
Royalty to Author
Royalty per Book

0.0725
=B16*B19
=B13*B19

Cecil Kramer

Lopez

225641811.xlsx.ms_office

Royalty Statement

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

Paperback
12492
200
=C9/C8

5.95
0.5
=C13-(C13*C14)
=C13*(C8-C9)

0.1
=C16*C19
=C13*C19