Make sure answer is 100% correct.

Table-1 Fctimated onn5 Income Statement and Ralance Sheot Data for Idekn Cornoration \begin{tabular}{lccccc} \hline 10 EBIT & 14,788 & 16,411 & 17,508 & 20,715 & 24,383 \\ \hline 11 Interest Expense (net) & (6800) & (6800) & (6800) & (7820) & (8160) \\ \hline 12 Pre-tax Income & 7988 & 9611 & 10,708 & 12,895 & 16,223 \\ \hline 13 Income Tax & (2796) & (3364) & (3748) & (4513) & (5678) \\ \hline 14 Net Income & 5193 & 6247 & 6960 & 8382 & 10,545 \\ \hline \end{tabular} Table -3 Pro Forma Balance Sheet for Ideko, 2005-2010 \begin{tabular}{|c|c|c|c|c|c|c|} \hline Year & 2005 & 2006 & 2007 & 2008 & 2009 & 2010 \\ \hline \multicolumn{7}{|l|}{ Balance Sheet (\$000) } \\ \hline \multicolumn{7}{|l|}{ Assets } \\ \hline 1 Cash and Cash Equivalents & & 7262 & 8485 & 9845 & 11,355 & 13,030 \\ \hline 2 Accounts Receivable & & 14,525 & 16,970 & 19,689 & 22,709 & 26,059 \\ \hline 3 Inventories & & 6501 & 7613 & 8854 & 10,240 & 11,784 \\ \hline 4 Total Current Assets & & 28,288 & 33,067 & 38,388 & 44,304 & 50,872 \\ \hline 5 Property, Plant, and Equipment & & 49,050 & 48,645 & 61,781 & 69,102 & 69,392 \\ \hline 6 Goodwill & & 72,332 & 72,332 & 72,332 & 72,332 & 72,332 \\ \hline 7 Total Assets & & 149,670 & 154,044 & 172,501 & 185,738 & 192,597 \\ \hline \multicolumn{7}{|l|}{ Liabilities } \\ \hline 8 Accounts Payable & & 5532 & 6648 & 7879 & 9110 & 10,448 \\ \hline 9 Debt & & 100,000 & 100,000 & 115,000 & 120,000 & 120,000 \\ \hline 10 Total Liabilities & & 105,532 & 106,648 & 122,879 & 129,110 & 130,448 \\ \hline \multicolumn{7}{|l|}{ Stockholder's Equity } \\ \hline 11 Starting Stockholder's Equity & & 48,000 & 44,138 & 47,396 & 49,621 & 56,628 \\ \hline 12 Net Income & & 5193 & 6247 & 6960 & 8382 & 10,545 \\ \hline 13 Dividends & & (9055) & (2989) & (4735) & (1375) & (5024) \\ \hline 14 Capital Contributions & & --- & & & --- & --- \\ \hline 15 Stockholder's Equity & & 44,138 & 47,396 & 49,621 & 56,628 & 62,149 \\ \hline 16 Total Liabilities and Equity & & 149,670 & 154,044 & 172,501 & 185,738 & 192,597 \\ \hline \end{tabular} Tahle -4 7. What is the expected free cash flows (FCF) to Firm, as a percentage of total revenues in 2010? Assume it has 6.5 million in excess cash