				Less			Proforma
	2018			Metwood VA			2018
Current Assets
Cash and cash equivalents	$	61,872		$	(61,872	)	$	-
Accounts receivable, net of reserve		225,414			(225,414	)		-
Inventory		439,649			(439,649	)		-
Other current assets		18,436			(18,436	)		-
Total current assets		745,371			(745,371	)		-
Property and Equipment
Leasehold Improvements		274,869			(274,869	)		-
Furniture, fixtures and equipment		78,222			(78,222	)		-
Computer and software		193,204			(193,204	)		-
Machinery & Equipment		744,672			(744,672	)		-
Vehicles		415,528			(415,528	)		-
Land improvements		67,959			(67,959	)		-
Total property and equipment		1,774,454			(1,774,454	)		-
Less accumulated depreciation		(1,353,003	)		1,353,003			-
Net property and equipment		421,451			(421,451	)		-

	$	1,166,822		$	(1,166,822	)	$	-

Current liabilities
Accounts payable and accrued expenses	$	247,150		$	(247,150	)	$	-
Accrued payroll expense		19,177			(19,177	)		-
Demand note payable-related party		77,460			(77,460	)		-
Convertible note payable-related party
note discount of $17,647 and $38,294, respectively		32,353						32,353
Total current liabilities		376,140			(343,787	)		32,353

Shareholders' equity
Preferred stock (par $.001) 40,000,000		-
Common stock (par $.001)		17,767			(9,400	)		8,367
Paid in capital		3,550,236						3,550,236
Accumulated deficit		(2,153,321	)		(1,437,635	)		(3,590,956	)
Contra equity-prepaid rent		(624,000	)		624,000			-
Treasury stock								-
Total stockholders' equity		790,682			(823,035	)		(32,353	)
Total liabilities and stockholders' equity	$	1,166,822		$	(1,166,822	)	$	-

Metwood Inc.
Proforma Unaudited Statement of Operations
June 30, 2018

				Less			Proforma
	2018			Metwood VA			2018

Gross sales	$	1,938,222		$	(1,938,222	)	$	-
Cost of sales		1,304,551			(1,304,551	)		-
Gross profit		633,671			(633,671	)		-

Operating expenses

Advertising		35,025			(35,025	)		-
Bad debt recovery		-			-			-
Depreciation		26,054			(26,054	)		-
Insurance		31,397			(31,397	)		-
Payroll expense		457,529			(457,529	)		-
Professional fees		15,251			(15,251	)		-
Rent related party		385,586			(385,586	)		-
Repairs and maintenance		11,005			(11,005	)		-
Research and development		6,375			(6,375	)		-
Telephone		13,052			(13,052	)		-
Vehicle		27,051			(27,051	)		-
Other		86,013			(86,013	)		-
Total operating expenses		1,094,338			(1,094,338	)		-

Operating income (loss)		(460,667	)		460,667			-

Other Income (expense)
Interest		(25,635	)		3,988			(21,647	)
Gain on sale of asset		-			-			-
Other Income (expense)		4,170			(4,170	)		-
Total Other Income (expense)		(21,465	)		(182	)		(21,647	)
Net income (loss)		(482,132	)		460,485			(21,647	)
Income taxes		-			-			-
Net (loss)	$	(482,132	)	$	460,485		$	(21,647	)

Metwood, Inc.
Unaudited Proforma Balance Sheet
June 30, 2017

				Pro Forma			Proforma
	Historical			Adjustment			Combined
Current assets
Cash and cash equivalents	$	67,854		$	(67,854	)a)	$	-
Accounts receivable, net of reserve		184,290			(184,290	)a)		-
Inventory		518,001			(518,001	)a)		-
Other current assets		14,755			(14,755	)a)		-
Total current assets		784,900						-

Net property and equipment		469,633			(469,633	)a)		-

	$	1,254,533					$	-

Current liabilities
Accounts payable and accrued expenses	$	178,928		$	(174,928	)a)	$	4,000
Accrued payroll expense		22,625			(22,625	)a)		-
Demand note payable-related party		77,460			(77,460	)a)		-
Convertible note payable-related party
note discount of $38,294		14,706						14,706
Total current liabilities		293,719						18,706

Shareholders' equity
Preferred stock (par $.001) 40,000,000		-
Common stock (par $.001)		17,767			(9,400	)b)		8,367
Paid in capital		3,550,236						3,550,236
Accumulated deficit		(1,671,189	)		(1,915,520	)a)		(3,577,309	)
					9,400	b)
Contra equity-prepaid rent		(936,000	)		936,000	a)		-
Treasury stock								-
Total stockholders' equity		960,814						(18,706	)
Total liabilities and stockholders' equity	$	1,254,533					$	-

Metwood Inc.
Unaudited Proforma Condensed Statement of Operations
June 30, 2017

				Pro Forma			Proforma
	Historical			Adjustment			Combined

Gross sales	$	1,864,222		$	(1,864,222	)a)	$	-
Cost of sales		1,169,569			(1,169,569	)a)		-
Gross profit		694,653						-

Operating expenes		1,137,962			(1,137,962	)a)		-

Operating income (loss)		(443,309	)					-

Other Income (expense)		8,697			(27,403	)a)		(18,706	)
Net income (loss) before income taxes		(434,612	)					(18,706	)
Income taxes		-						-
Net loss	$	(434,612	)				$	(18,706	)