Long-term
														Year 1															Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10
Sales														$88,250															$99,340	$116,175	$0	$0	$0	$0	$0	$0	$0
Cost of Sales														$27,105															$31,777	$36,087	$0	$0	$0	$0	$0	$0	$0
Gross Margin														$61,145															$67,563	$80,088	$0	$0	$0	$0	$0	$0	$0
Gross Margin %														69.29%															68.01%	68.94%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses														$23,300															$21,930	$34,050	$0	$0	$0	$0	$0	$0	$0
Operating Income														$37,845															$45,633	$46,038	$0	$0	$0	$0	$0	$0	$0
Net Income														$26,004															$31,584	$32,002	($224)	($224)	$0	$0	$0	$0	$0
Current Assets														$52,616															$83,760	$113,571	$108,386	$108,162	$0	$0	$0	$0	$0
Long-term Assets														$0															$0	$0	$0	$0	$0	$0	$0	$0	$0
Current Liabilities														$10,412															$9,971	$7,780	$2,818	$2,818	$0	$0	$0	$0	$0
Long-term Liabilities														$0															$0	$0	$0	$0	$0	$0	$0	$0	$0
Equity														$42,204															$73,789	$105,791	$105,567	$105,343	$0	$0	$0	$0	$0