| Total 2005 DVDs sold (batch 4) | 146 | |||||||||||
| Total 2004 DVDs sold (batch 4) | 62 | Total Sold of all DVDs | 709 | |||||||||
| 2005 DVDs Remaining of 225 (batch 4+5) | 79 | |||||||||||
| 2004 DVDs Remaining of 76 (batch 4+5) | 14 | Added an extra 2004 DVD from first spreadsheet | ||||||||||
| DVD sales funds | $3,760.00 | Unsold local stock as of 2/11/2006: | ||||||||||
| s&h funds | $397.50 | 2005 | 2004 | |||||||||
| Paypal use charges | $100.23 | 6 | 5 | Jim at WDTB | ||||||||
| Gross Funds collected | $4,057.27 | 0 | 0 | Greg at NSSL | ||||||||
| Per sold | 7 | 3 | Red Cross | |||||||||
| Wholesale cost per 2005 DVD (batch 4+5) | $886.95 | $575.53 | 13 | 8 | TOTAL | |||||||
| Wholesale cost per 2004 DVD (batch 4+5) | $295.65 | $244.40 | 66 | 6 | Remaining DVDs | |||||||
| S&H costs 12/22/05 gs (Office Max) | $12.52 | paid | ||||||||||
| S&H costs 12/28/05 gs (budget box & bag) | $24.30 | paid | ||||||||||
| S&H costs 12/30/2005 jl (USPS) | $103.81 | paid | ||||||||||
| S&H costs 1/3/2006 gs (USPS) | $14.00 | paid | ||||||||||
| S&H costs 1/3/2006 gs (refund) | $2.07 | paid | ||||||||||
| S&H costs 1/3/2006 gs (USPS) | $25.92 | paid $19.93 | ||||||||||
| S&H costs 1/25/2006 gs (USPS) | $25.30 | |||||||||||
| S&H costs 2/19/2006 gs (Denver costs) | $98.13 | |||||||||||
| S&H costs 2/22/2006 gs (budget box & bag) | $24.30 | |||||||||||
| S&H costs 2/22/2006 gs (USPS) | $38.76 | |||||||||||
| S&H costs 2/22/2006 gs (USPS) | $14.75 | $207.23 | ||||||||||
| Per DVD | ||||||||||||
| Total costs | $1,566.46 | $7.53 | ||||||||||
| Per DVD | ||||||||||||
| Net Profits for COCAMS sales | $2,490.81 | $11.98 | $9,800.98 | |||||||||
| funds to COCAMS (0.25) | $622.70 | $2.99 | ||||||||||
| funds to OK Red X (0.25) | $622.70 | $2.99 | ||||||||||
| funds to Natl Red X (0.5) | $1,245.41 | $5.99 | ||||||||||
| Total given to COCAMS | $3,673.41 | |||||||||||
| COCAMS to pay Red Cross | $1,868.11 | |||||||||||
| Wholesale cost | $1,182.60 | |||||||||||
| COCAMS funds raised | $622.70 | |||||||||||