If the sales are forecasted to be $3,850,000 in 2021 for Andrew Group, which is financial consultancy company, the additional depreciation in 2021 will be $5,000 and the tax rate 35%, Required: Forecast the 2021 income statement below for Andrew Group by using the method of percentage of sales. Based on the method of percentage of sales analysis, prepare the income statement for 2021. You can use Excel (copy paste the final income statement of 2021 or manual calculation to find the solution. Income Statement for Andrew Group For the Year Ended Dec. 31, 2020 in $ 2020 Sales Cost of Goods Sold Gross Profit Selling and G&A Expenses Fixed Expenses Depreciation Expense EBIT Interest Expense Earnings Before Taxes Taxes Net Income 2019 4,660,000 4.230,000 3,250,000 2,864,000 1,410,000 1,366,000 330,300 240,000 110,000 110.000 23.000 19,500 946,700 996,500 65,000 60,000 881,700 936,500 309,645 327,985 572,055 608,515