$50,000

Start-up

$495,000

EBITDA: $215,000

$2,950,000

Cash Flow: $821,553

$1,700,000

Cash Flow: $425,591

$999,999

Cash Flow: $500,000

$45,000

Cash Flow: $95,000

$1,499,889

Cash Flow: $370,972