Sales Cash Accounts receivable, net Inventory Total current assets Current liabilities Year 1 $ 4,557,950 $ 91,521 412,286 801,373 $ 1,305,180 $ 302,275 Year 2 $ 4,826,450 $ 88,717 422,603 869,342 $ 1,380,662 $ 330,495 Year 3 $ 4,950,960 $ 86,337 443,288 834,981 $ 1,364,606 $ 341,432 Year 4 $ 5,434,990 $ 76,189 508,813 893,648 $ 1,478,650 $ 325,082 Year 5 $ 5,678,500 $ 74,036 560,171 909,169 $ 1,543,376 $ 395,711