prepare P & L for the period of 2021 by determinf the growth rate (CAGR) of revenue and all other relevant accounts.

Part II-3: Income Statement Forecast: Prepare P & L for the period of 2021 by determining the growth rate (CAGR) of Revenue and all other relevant accounts. (10 points) SHA Cafe, Inc Revenue Cost of Goods Sold Gross Profit Marketing & Sales Expense R & D Expense EBITD Depreciation EBIT Interest Expense Income Before Tax Income Taxes Net Income 2018 2019 2020 $817,378 $956,219 $971,232 $547,937 $669,382 $656,215 $269,441 $286,837 $315,017 $36,000 $40,890 $50,250 $5,469 $6,500 $6,521 $227,972 $229,447 $258,246 $31,955 $34,579 $35,713 $196,017 $194,868 $222,533 $6,851 $7,700 $8,857 $189,166 $187,168 $213,676 $43,400 $42,200 $50,250 $145,766 $144,968 $ 163,426