| 3 Months | 6 months | ||||||||
| Start-up Costs | 2100 $2,100.00 | 2100 $2,100.00 | |||||||
| Fixed Costs ($300/mo) | $900 | 1800 $1,800.00 | |||||||
| Variable Costs | 600 $600.00 | 1200 $1,200.00 | |||||||
| Total | 3600 $3,600.00 | 5100 $5,100.00 | |||||||
| Owners Investment | 700 $700.00 | 700 $700.00 | |||||||
| Working Capital Required | 2900 $2,900.00 | 4400 $4,400.00 | |||||||