Please calculate "Breakeven" "variable costs" selling price "unit contribution" "Weighted Average Unit and Contribution" Thank you! EXHIBIT 3: PRICING AND SALES DISTRIBUTION (IN CAS) Small Trinkets Item Price Range Average Margin Sales Proportion Source Company files Large Furniture J.800 $300-$3,000 40% 20% Mid-Sized Collectables $45-$115 50% 60% $2-520 45% 20% EXHIBIT 4: DLA INCOME STATEMENT (IN CAS) (for the years ending August 31) Total Revenue Cost of Goods Sold 2017 $ 52,133 100% 24. 194 46.41% 2016 $63,094 100% 27.063 42.89% Gross Profit home 01 2009 Apr 30, 2021 27.939 53.59% 36,031 57.11% Expenses Amortization Automotive Insurance Utilities Municipal Taxes Office Supplies Professional Services Repairs and Maintenance Total Expenses 692 1.33% 3,909 75% 1,340 2.57% 2081 3.99% 1.234 2.37% 1.438 2.76% 2.900 5.569 524 1.0155 14,118 27.08% 847 1.34% 3,909 6 20% 1.425 2.26% 2.114 3.35% 1.263 200% 1.344 21396 2.925 4.54 507 0.00% 14,334 22 72% Net Income Before Tax 13,821 26 51% 21,697 34 39% Income Tax 1.736 3.33% 3.099 4915 Net Income S 12,083 23 18% S 18,598 29 48% Set Com Please calculate "Breakeven" "variable costs" selling price "unit contribution" "Weighted Average Unit and Contribution" Thank you! EXHIBIT 3: PRICING AND SALES DISTRIBUTION (IN CAS) Small Trinkets Item Price Range Average Margin Sales Proportion Source Company files Large Furniture J.800 $300-$3,000 40% 20% Mid-Sized Collectables $45-$115 50% 60% $2-520 45% 20% EXHIBIT 4: DLA INCOME STATEMENT (IN CAS) (for the years ending August 31) Total Revenue Cost of Goods Sold 2017 $ 52,133 100% 24. 194 46.41% 2016 $63,094 100% 27.063 42.89% Gross Profit home 01 2009 Apr 30, 2021 27.939 53.59% 36,031 57.11% Expenses Amortization Automotive Insurance Utilities Municipal Taxes Office Supplies Professional Services Repairs and Maintenance Total Expenses 692 1.33% 3,909 75% 1,340 2.57% 2081 3.99% 1.234 2.37% 1.438 2.76% 2.900 5.569 524 1.0155 14,118 27.08% 847 1.34% 3,909 6 20% 1.425 2.26% 2.114 3.35% 1.263 200% 1.344 21396 2.925 4.54 507 0.00% 14,334 22 72% Net Income Before Tax 13,821 26 51% 21,697 34 39% Income Tax 1.736 3.33% 3.099 4915 Net Income S 12,083 23 18% S 18,598 29 48% Set Com