I need formula for G to K, or tell me how to calculate it

thanks!

- 2021 current revenue levels will increase at an annual rate of 4.5% - The acquisition of Harbor will add $100.0 million of incremental revenue in 2022 and it will increase at an annual rate of 5.0% thereafter - Cost of services will be 64% of revenue - SG\&A expense will be 10% of revenue in 2022 and 2023 and then decrease to 9.5% thereafter - Depreciation expense will be 7.0% of revenue - Interest expense for 2022 will be based on the 2022 debt balance. Thereafter, interest expense will be based on the average debt balance of the prior year and current year. The interest rate on debt over the projection period will be 8.0% - Tax rate of 25.0% Balance Sheet - Constant operating cash level of $15.0 million - Accounts receivable DSO of 35 days - Inventory turnover of 30x (inventory consists of recyclable materials resold) - Other long-term assets at 1.0% of revenue - Accounts payable days cost of sales (COS) of 45 days - Accrued expense 2.2% of COS - Other long-term liabilities 2.5% of COS - Dividend payout ratio to be maintained at 70% - Maintenance capital expenditures of 8.5% of revenue - Expansion capital expenditures are the cost of the acquisition in 2022, no expansion capx beyond 2022 - ESC has 12 million shares outstanding r 2022 calculate on 2022 debt balance, thereafter calculate on average balance - 2021 current revenue levels will increase at an annual rate of 4.5% - The acquisition of Harbor will add $100.0 million of incremental revenue in 2022 and it will increase at an annual rate of 5.0% thereafter - Cost of services will be 64% of revenue - SG\&A expense will be 10% of revenue in 2022 and 2023 and then decrease to 9.5% thereafter - Depreciation expense will be 7.0% of revenue - Interest expense for 2022 will be based on the 2022 debt balance. Thereafter, interest expense will be based on the average debt balance of the prior year and current year. The interest rate on debt over the projection period will be 8.0% - Tax rate of 25.0% Balance Sheet - Constant operating cash level of $15.0 million - Accounts receivable DSO of 35 days - Inventory turnover of 30x (inventory consists of recyclable materials resold) - Other long-term assets at 1.0% of revenue - Accounts payable days cost of sales (COS) of 45 days - Accrued expense 2.2% of COS - Other long-term liabilities 2.5% of COS - Dividend payout ratio to be maintained at 70% - Maintenance capital expenditures of 8.5% of revenue - Expansion capital expenditures are the cost of the acquisition in 2022, no expansion capx beyond 2022 - ESC has 12 million shares outstanding r 2022 calculate on 2022 debt balance, thereafter calculate on average balance