All$$historical information remains the same $($through Year X$-1).$

Use$$this new set of assumptions:$$

$$Revenue growth:

$30\%$ Year$$XE

$30\%$ Year X$+1$E

$$

$1\%$ improvement in Gross Margin for Year X E $($from year$$X$-1).$No further change in the Gross$$Margin for Year X$+1.$

$1\%$ improvement in Selling$$in Year XE$.$Same level in Year X$+1$E$.$

G&A remains constant$$on a common size basis.$$

$$10,000$ increase in R&D in X E$.$

Same R&D level in Year X$+1$ E$.$

Basic$$Shares outstanding $3,000,000.$

A new section of the existing plant is$$constructed for $$300,000.$This new$$construction is depreciated over $30$ years using the straight line method.$$All other depreciation remains the same for$$the years X E and X$+1$ E$.$

The plant is financed with a $$300,00010$ year bond$$with a fixed interest payment of $10\%$ annually.

The Company, for the first time, grants $500,000$ options to various$$members of$$management with an exercise price of $$1\mathrm{.}00.$ These options are$$granted on the first day of Year X E$.$

There are no other options, warrants or convertible securities$.$

The average stock price for Year X E and Year$$X$+1$ E is projected to be $$5\mathrm{.}00.$

All$$other interest payments, interest income and tax rates remain the same.