$75,000

Start-up

$245,000

Cash Flow: $119,343

$200,000

Cash Flow: $139,308

$300,000

Cash Flow: $114,927

$254,000

Cash Flow: $96,460

$85,000

Cash Flow: $56,460

$170,000

Cash Flow: $84,656