Revenue ($249.99/unit)

$201718680.93

Retail Markup (33%)

−66567164.71

Invoice Sales

135151516.22

Selling Costs

−2,500,000

Net Sales

132651516.22

COGS (70%)

−112856061.22

Gross Profits

19795454.87

SG&A

−4350

Net Income

$15445454.87

Retail Markup

33%

Gross Margin

9.81%

Gross profit

7.66%

ROI

−36.57%

Payback Period

1.58 years