$30,000

Cash Flow (SDE): $54,000

$30,000

Cash Flow (SDE): $54,000

$75,000

Start-up

$175,000

Cash Flow: $110,000

$120,000

Cash Flow: $62,053

$230,000

Cash Flow: $136,964

$295,000

Cash Flow: $167,315