Income $$2,654,872$

Sales $$2,654,872$

Expenses

COGS $$796,462$ $$(1,825,484)$

Salaries $$265,487$

Marketing Costs $$530,974$

Back$-$to$-$school Mindy $$71,433$

Seaside Sally $$42,264$

Up$-$and$-$comer Raj $$67,505$

Soccer$-$mom Sam $$79,677$

Daypacker Tom $$63,555$

Hipster$-$mom Kami $$123,972$

Energetic Jill $$36,218$

City$-$hopper Sue $$46,349$

Water and Electricity $$12,225$

Property Rates and Taxes $$1,200$

Insurance $$8,500$

Taxes $$199,115$

Other $$11,520$

Net Profit $$829,388$