Exhibit 1 – Historical Income Statement
Exhibit 2 – Historical Common Size Analysis
Exhibit 3 – Historical Common Base Analysis
Exhibit 4 – Historical Growth Rates
Exhibit 5 – Historical Balance Sheet
Exhibit 6 – Historical Ratio Analysis
Exhibit 7 – Profit Margin Chart
Exhibit 8 – Projected Income Statement
Exhibit 9 – Logistic Growth Function
Exhibit 10 – Projected Common Size Analysis
Exhibit 11 – Projected Balance Sheet
Exhibit 12 – Projected Ratio Analysis
Exhibit 13 – Free Cash Flows
Exhibit 14 – Company Valuation and Assumptions
Exhibit 15 – Crystal Ball Forecasts
Exhibit 16 – Crystal Ball Assumptions