Under the assumption that Ideko's market share will increase by

0.50

percent per year, you project the following investment and depreciation:

Using this information and the information here

Growth 2005 2006 2007 2008 2009 2010

Sales Data

Market Size (000 units) 5% 9,900 10,395 10,915 11,461 12,034 12,636

Market Share 0.5% 10.20% 10.70% 11.20% 11.70% 12.20% 12.70%

Average Sales Price ($/unit) 2% 73.03 74.49 75.98 77.50 79.05 80.63

Cost of Goods Data

Raw Materials ($/unit) 1% 16.16 16.32 16.48 16.65 16.82 16.98

Direct Labor Costs ($/unit) 4% 18.13 18.86 19.61 20.39 21.21 22.06

Operating Expense Data

Sales and Marketing (% sales) 14.88 16.38 17.88 19.38 19.88 19.88

Administrative (% sales) 17.96 14.96 14.96 13.96 12.96 12.96

Interest on Term Loan ($ 000) (73) (6,477) (6,477) (6,477) (6,477) (6,477)