Month 1Rev $105,000 · Costs $72,100 · $32,900
Month 2Rev $110,250 · Costs $74,263 · $35,987
Month 3Rev $115,763 · Costs $76,491 · $39,272
Month 4Rev $121,551 · Costs $78,786 · $42,765
Month 5Rev $127,628 · Costs $81,149 · $46,479
Month 6Rev $134,010 · Costs $83,584 · $50,426
Month 7Rev $140,710 · Costs $86,091 · $54,619
Month 8Rev $147,746 · Costs $88,674 · $59,072
Month 9Rev $155,133 · Costs $91,334 · $63,799
Month 10Rev $162,889 · Costs $94,074 · $68,815
Month 11Rev $171,034 · Costs $96,896 · $74,138
Month 12Rev $179,586 · Costs $99,803 · $79,782