Assumptions Prior year sales Sales growth each year Expense growth each year Collections in the year of sale Collections in the year following sale Payments in the year of purchase Payments in the year following purchase Advertising expense Depreciation expense Interest expense Wages expense Supplies expense Utilities expense Loan proceeds Annual loan payment Annual equipment purchases Annual equipment sales Year 1 equipment purchase Cost of expected sales Required ending inventory Beginning inventory Beginning cash in year 1