I need answer please without explanation 7

Case Study 2-A Time maig 02:41:34 Download CFL_FMVA foal Assessment Case Study Axlsx, take all provided assumptions as given to complete the final model and answer the following questions Startupo commenced operanons at the beginning of 2020 $125 million of equity was raised to fund the purchase of equipment as for general corporate purposes. As part of its business planning process, a year forecast was developed Base Caselas well as upside and downside scenarios High and Low Cases respectively. At the end of 2020. StartupCo issued 5150 million or 5year debt repayabile in equal annual installments at the end of each year, to finance es future capital program. 7 Use the Blue Che calestate that not in 2022 SUN 550 510 ZUZ9C ZUZE 20 21 22 za 24 Accounts Payable (Days) Capital Expenditures Equity issued (Repaid) 25 27 29 30 31 32 33 30 35 Scenario Inputs Base Case Income Statement Assumptions Annual Sales Growth (%) Cost of Sales (% of Sales) SGBA Expense (% of Sales 5095 400% 10.09 60% 40.0% 100% 60% 40.0% 100% 60% 400% 100% 60% 400% 100% Interest Rate Blective Tax Rate 5096 25.0% 50% 250% 50% 250% 50% 250% 50% 25.0% 36 37 3B 39 40 Balance Sheet Assumption Accounts Receivable (Days) Accounts Payable (Day) Capital Expenditures Equity Issued (Repaid) 30 25 520.000 50 8319 30 251 $20.000 50 30 25 $20.000 30 30 25 $20,000 $20.000 41 42 Low Case