Trying to figure out how to solve for COGS

cogs payroll expense admin expense qtrly truck dep total sg&a gross profit $82,985.98 gp% sg&a% income before tax $37,822.76 inc% 21.47% $600.00 27.14% 42.24% $1,050.00 $44,053.87 23.43% $43,875.95 22.02% $850.00 47.78% Store# Store Location FS001 Boston FS002 New York FS003 Philadelphia FS004 Washington DC FS005 Miami FS006 New Orleans FS007 Austin FS008 Phoenix FS009 San Diego FS010 San Francisco FS011 Portland FS012 Seattle Total revenue $176,205.50 $152,319.00 $163,962.50 $188,036.00 $199,295.00 $174,235.50 $165,372.00 $190,552.00 $195,028.00 $186,068.00 $143,383.00 $147,958.00 $2,082,414.50 qtrly store dep $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $73,670.72 $26,376.19 $1,150.00 $48,291.55 22.69% 25.65% $40,181.99 46.66% $500.00 $45,810.79 14.08% #VALUE! 0.0% #VALUE! Check Figure $2,082,414.50 $952,749.61 $6,657.19 $401,173.22 cogs payroll expense admin expense qtrly truck dep total sg&a gross profit $82,985.98 gp% sg&a% income before tax $37,822.76 inc% 21.47% $600.00 27.14% 42.24% $1,050.00 $44,053.87 23.43% $43,875.95 22.02% $850.00 47.78% Store# Store Location FS001 Boston FS002 New York FS003 Philadelphia FS004 Washington DC FS005 Miami FS006 New Orleans FS007 Austin FS008 Phoenix FS009 San Diego FS010 San Francisco FS011 Portland FS012 Seattle Total revenue $176,205.50 $152,319.00 $163,962.50 $188,036.00 $199,295.00 $174,235.50 $165,372.00 $190,552.00 $195,028.00 $186,068.00 $143,383.00 $147,958.00 $2,082,414.50 qtrly store dep $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $73,670.72 $26,376.19 $1,150.00 $48,291.55 22.69% 25.65% $40,181.99 46.66% $500.00 $45,810.79 14.08% #VALUE! 0.0% #VALUE! Check Figure $2,082,414.50 $952,749.61 $6,657.19 $401,173.22