Can you fill out Exhibit A:

Production Volum ( Doo , Unit 1 Market Sin 1 10, 060 16,500 2 Market sham 1 11 625 1 11, 576. 25 8 12, 155. 06 8 12, 762.32 3 Production Volum 10%% 15 % 20 10 25 %% 30 / . 35% 1,00 0 1, 375 2205 2894. 1 3646. 52 4466. 99 4 Avery. Sales Proen 1 45 $45.90 $ 46.62 $ 47.75 A 48.71 8 49.68Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2019 2020 2021 2022 2023 2024 Income Statement 1 Sales Revenue 45,000.00 2 less: Cost of Goods Sold $ 36,900.00 3 EBITDA 8,100.00 4 less: Depreciation Expense 4,500.00 5 EBIT 3,600.00 6 less: Interest and Other Expenses 800.00 7 PRE-TAX INCOME 2,800.00 8 less: Income Tax 1,120.00 9 NET INCOME 1,680.00