Reproduce Ideko’s balance sheet and statement of cash flows, assuming Ideko’s market share will increase by 0.5% per year; investment, financing, and depreciation will be adjusted accordingly;

and the projected improvements in working capital occur (that is, under the assumptions in Problem 5).

AppendixLO1