The Modelling worksheet contains assumptions to build an Income Statement forecast for Chalten Ltd for the 2022 2026 period. Using the assumptions provided, please:

1. [2 marks] Build the Economic scenarios section [Rows 16 -33], including a scenario selector

2. [2 marks] Build the Revenue forecast [Rows 42 -58]

3. [2 marks] Build the Cost of Sales forecast [Rows 68 -78]

4. [2 marks] Build the Income Statement forecast [Rows 88 -96]

5. [6 marks] After analysing the companys forecasts, Chaltens CFO believes the sales volume growth is too high. The company aims to having an implied operating rate that does not exceed 80%. Given that the sales growth rate is the same every year, what should that rate be to make sure Chalten followsthe 80% rule?

6. [6 marks] The model is also assessed for consistency and use of best practices