Hello, I'm preparing for financial statements (Income statement, Balance sheet, Cash flow statement, DCF Model and Sensitivity Analysis) to write stock reports. (The stock: Wholefoods Market). I want you to help writing those statements and I will put sample files. I want you to make statements as same formats as sample files. (However, the period must me until 2021, not 2020. And the stock in sample files is not Wholefoods Market) I will suggest to buy Wholefoods Market and I expect the potential price target will be $40. Please consider it. I want the due date as Next Monday (4/24)

Appendix Income Statement I'M mm mm than) W-nzm 1w: mud-Hm 12/31 2019 am 61105 a: '15 a9 '15 at '15 1015 m '15 a: '16 as 56 15406 21116 11117 1015 1019 2020 man-e 5599.951 5651.059 5161.605 5173.156 5200.145 5157.310 5592.279 5156.359 5190.555 5202.561 5173.614 5723.460 5101.497 5511.907 5915.941 5551169: 05106650055611 5199.279 5411.191 5295.951 5101.119 5111.195 595.914 5414.257 591.959 5195.515 5114.955 5105.294 5454.059 5451.312 5413.794 5500.117 5541.595 meard- 5 mm: 552.600 570.100 522.515 $22.52! 522.525 522.525 550.100 525.512 523.512 525.512 523.512 594.016 595.115 5105 5113.755 5124.310 01055 Pmlll Wm! $160M 540.162 549.652 $50.42? $38.90! 5157.962 546.905 645.52 566.091 $06.57! 5190.327 5112.050 5230.500 5158.10! $30.72? 565.1 Bums: 594.494 551.126 516.492 514.909 516.551 516.450 651.191 515.311 514.409 516.205 513.590 551.515 5111.005 564.953 510.905 515.515 mum 555.364 51.14.1116 525.670 535.149 542.940 522.451 5124,1111 531.611 534.555 519.441 512.9115 5131.452 5151.051 5167.512 51.91.1115 5214.191 Denied-101111 $5.100 51099" 53.215 54.0" 52.910 53.002 $13.30) $1.599 SW 55.92 $1.86! $20.38 521.502 $23.05! 515.028 520.175 Ame-11110011 $5.399 516.054 $2.552 $2.920 52.261 53.1116 512.009 $2.675 52.591 53.013 52.583 $10,302 $10,336 510.003 59.022 $9.138 W" 512.3115 527.352 $11.53 $3.15 532.130 515.973 994.901 521.690 525.918 529.812! $25.5" sums-4 5119.212 5134.531 5153.517 $178,928 Inna-est was: $4.094 $8.255 $1.346 51.111 51.243 51.151 $4.751 $5.099 51.161 51.301 51.115 54,646 54.432 54.076 59.99 $3.818 maul-1mm: $33.21! $79.10? $15.37 $27.0" $35.8" $111322 $94,050 523.611 525.147 528.505 94.429 SIM." SL141?" $130.45! $149.04! $175110 Inc-m: Ya: 510.945 512.957 $5.614 50.354 511.199 5915 527.016 56.799 57.300 59.565 51.094 53.519 581.286 557.995 543.397 550.19: mm $9.30 554m 51544: $0.600 W 551.001 944.914 m2 51.5.06! $80.35 51.7.56! 671.210 5"! m 1511.116 5114.111 mad WWW M5 25.0" 25.056 16.109 25.270 26.249 55149 $25.30 $26.31 $26.2" $26.27! 3.38 26,309 28.353 28.411 w 5 mad m w am 51.01 51.16 50.41 W 5594 59.51 355 50.55 50.49 50.71 50.41 52.95 53.10 53.51 54.01 54.59 lam-5 and Assn-M newsman-m 113111 211.511 94.511 4.116 4.516 5.416 6.916 1.916 9.311 61055 um 15.856 15.356 21.196 27096 27896 28.096 3.996 30.656 5681A as 96 of mm: 1.0196 2.996 9.296 8096 8.096 8.096 8.096 8.056 11511 151661119619... 15511 11.511 19.096 11516 11.516 19.096 19.096 13.1111 mm 1166: 28.096 19.096 28.896 3096 3.096 3.096 3.096 19.056 1331mm 1"" M alumnus-nun! Learnt-1m man-rumm- 1mm Wm 1""me Hill-1mm mm "In" mum warm mlmm T-I'H m mu m T" W" $19.71! Ill-Ln! $21.!" $2.13: Mm m7: 3411:"! mm m:- 201: mm was mm $121,312 51mm 51mm $15.35 $15,153 sums 58.113 mm: mm 5142.421 $151,339 511.66! mm sum 5123.112 mm $135,915 mm mm $2.105 $1.334 sum $25.96: 51m $1835: $151 5m sums $9.4m: mm mm Wm M $151.91: $139,112 $11.14;: $21,115 $1,345 $1,593 516.501 511.335 man man mm mm mm mam CashHmvS'latemt 1r. mm mm mm] m: 20.1! 2m m m m mm sum sum-9| mm sum-Is 5mm III-om mm 5-11.50! 5mm lm 516.11: mm 5-10.16! 510.536 mm 55,521 59.03! mums-r umm n- m 52.0w $2M $2.000 sum 5mm mun-rumm- mm $2.53: $2.50! $2.531 $2.15: $2.91 Marduk-run mm m mm mm mm muhmmwmm mm mm 52m {51m mm mm aw SO su so so so annual-1mm:- um um Lula-u (51.1"! {55.153} "11.159! (530.90!) mm {Ime I- WW {mm ISM ll-m} {Sm lmw cm mm mm mm sum $99.21! $101.31: $105,553 Imus W Minimum Maa-mm {$11,391 15mm Imam {$11M} mun} mum-1mm" mum Imam} Imam} {mm} mm own so in $0 In so Mummmm muse! ISM! um {311.501} um um mam mnmu {ELM lmm Imam WM (mm! mmmmmm 11m Mm Hun m "1.111 W m mmm 5m mm moon mm mm Mum-Imo- mu"- m {mm Imam} IW {351.6811 lm Minimum {51m um um {513.153} um min-1 m vim m $3.551 $5.053 55.53! m 9.11! m m m I'm-imam mun mm $5.000 $5.000 sum m cw- mm Hummus mm Inuit} um Imam} um Dutch-u I- M Emma 56.123 51365 Sun 5m mutual-m mm $15.66? $31,790 man 555.42: WWI" Hm m Mm m m Dimmtadashanndel in mm m slim W NEW 1219! m] 2015 301? mu 2m: 2m Mm 5113.432 $351.49? $311.50? $335,011 $955M Custuf 5mm Gila-$.05!!! [5151.111] Ii {$503,111} {5541.595} meant 10mm {SEMI [$99,115] $105,545! {$113,355} [Suntan] 9" Pull $155.31? Hm mam $23.11! W 56M {$513351 {ELM} M: "W! 1515.535] m iml $151.!!! mm $13.11" $311.13! worm {5111.155} {521.5011 [Samar lmm {5115.131 harm-Minn 1510.752] [510.135] {$10,023,} {HM} ISM-H] HT 5" $111.11! ll-ll W $118M Irma-eh: 1513.513] l} [5313311 $43.35!} 1550.132] m1 5mm m m $110.11! $111.1" Hus: an $31.31! 531.533 5331.061 $34,515 535.1153 less: rm: mm mm $12.35 $16,103 5110511 less: WEI 513.53?! (530.5"!!! [532,131 "HEM! 1535.354] RF in" mm 51m" 5mm- $111.51! P Ill Elm"ing wm: 110% WAN: 1m mm m ham m H" 5121.513 W $111.51: TU 59915111 TU SWM Elm wt. 9.0: in mm H: W $uzmm m mm males 25.2?! Shara H.113 mm lm m M: in." Averagg Estimated Stock Price $54.53}