please help

BASIC TEMPLATE PRO FORMA MODEL Sales growth Current assets/Sales Current liabilities/Sales Net xed assets/Sales Costs of goods sold/Sales Depreciation rate Interest rate on debt Interest paid on cash & marketable securities Tax rate Dividend payout ratio Year Income stakment Sales Costs of goods sold Interest payments on debt Interest earned on cash & marketable securities Depreciation Profit before tax Taxes Profit after tax Dividends Retained earnings Balance sheet Cash and marketable securities Current assets Fixed assets Fixed assets at cost Accumulated depreciation Net fixed assets Total assets Current liabilities Debt Stock Accumulated retained earnings Total liabilities and equity DebtlAssets, actual DebtlAssets, target Year Free Cash Flow Profit After Tax Add back depreciation Min us NWC Minus increase in CA Add back increase in CL Subtract CAPEX Add back net interest after taxes Free Cash Flow 10% 35% 20% 70% 50% 10%