Need to answer the boxes below. The second picture is a scroll down to show everything,

update: added all the charts a pictures (2&3) are scroll down of the same table to fit everything.

income statement below

Given the information in the projected income statements, use EBITDA as a multiple to estimate the continuation value in 2010 (reproduce Table 19.15 1, assuming the EBITDA multiple for Ideko remains at 9.1 Infer the EV/sales and the unlevered and levered P/E ratios implied by the continuation value you calculated. Also assume that Ideko's production plant will require an expansion in 2010, and that the cost of this expansion, $15.0 million, will be added to Ideko's debt in 2010. Ideko's balance sheet for 2005 is shown here . Ideko's free cast flows through 2010 are shown here. (Click on the following icon in order to copy its contents into a spreadsheet.) Calculate the continuation value in 2010 below: (Round the dollar amounts to the nearest $000.) assume that Ideko's production plant will require an expansion in 2010 , and that the cost of this expansion, $15.0 million, will be added to Ideko's debt in 2010. Ideko's balance sheet for 2005 is shown here . Ideko's free cash flows through 2010 are shown here . (Click on the following icon in order to copy its contents into a spreadsheet.) Continuation Value Estimate for Ideko Click on the following icon in order to copy its contents into a spreadsheet) \begin{tabular}{lr} Iotal Liabilities & 104,654 \\ Stockholders' Equity & 48,000 \\ \hline Total Liabilities and Equity & 152,654 \\ \hline \end{tabular} Data table