please FILL IN THE YELLOW BLANKS WITH ANSWERS ONLY.

\begin{tabular}{|c|c|c|c|c|c|c|c|c|c|} \hline & A & B & C & D & E & F & G & H & I \\ \hline 77 & & & & & & & & i. & \\ \hline 78 & \multicolumn{2}{|c|}{ Gross Profit Model } & & 2019 & 2020 & 2021 & 2022 & CAGR & 2023E \\ \hline 79 & Unit Cost & & & 100 & 100 & 100 & 100 & 0% & \\ \hline 80 & \multicolumn{2}{|c|}{ Direct Cost of Revenues } & & 10,000 & 10,560 & 10,454 & 9,200 & 3% & \\ \hline 81 & \multicolumn{2}{|c|}{ Retail Cost of Revenues } & & 28,000 & 29,700 & 30,202 & 28,782 & 1% & \\ \hline 82 & \multicolumn{2}{|c|}{ Direct Gross Profit } & 1 & 10,000 & 10,560 & 10,454 & 9,200 & 3% & - \\ \hline 83 & \multicolumn{2}{|c|}{ Retail Gross Profit } & & 7,000 & 7,425 & 7,550 & 7,195 & 1x & \\ \hline 84 & \multicolumn{2}{|c|}{ Total Gross Profit: } & & 17,000 & 17,985 & 18,005 & 16,395 & 1% & . \\ \hline \multicolumn{10}{|l|}{85} \\ \hline 86 & \multicolumn{2}{|c|}{ Operatins Profit Model } & & 2019 & 2020 & 2021 & 2022 & CAGR & 2023E \\ \hline 87 & \multicolumn{2}{|c|}{ Direct SG\&A Percent } & & 10% & 10% & 10% & 10x & & \\ \hline 88 & \multicolumn{2}{|c|}{ Retail SG\&APercent. } & & 5x & 5% & S\% & 5% & & \\ \hline 89 & \multicolumn{2}{|l|}{ Direct SGBA } & & 2,000 & 2,112 & 2,091 & 1,840 & 3x & - \\ \hline 90 & \multicolumn{2}{|l|}{ Retail SG8A } & i1 & 1,750 & 1,856 & 1,888 & 1,799 & 18 & - \\ \hline 91 & Direct Eart & & & 8,000 & 8,448 & 8,364 & 7,360 & -36 & . \\ \hline 92 & A Retail EBIT & % & i. & 5,250 & 5,569 & 5,663 & 5,397 & 1x & - \\ \hline 93 & Total EarT & & & 13,250 & 14,017 & 14,026 & 12,756 & 1% & \\ \hline 94 & A & & 5. & & & & & & \\ \hline 95 & i: & & & & & & & & 1. \\ \hline \end{tabular}