The below assumptions apply to Years $1-5.$ The year $0$ ratios do not need to conform to the predicted ratios for the forecast year. "NOTE: For the depreciation rate, interest rate on debt and linterest paid on cash $5$ marketable securities$,$ use average of present year and year prior.

$\backslash$table$[[$PROFORMA MODEL INPUT$/$ASSUMPTIONS FOR YEARS $1-5],[$Sales growth,$20\%],[$Current assets$/$Sales$,20\%],[$Current liabilities$/$Sales$,8\%],[$Net fured arsets$/5$ales,$78\%],[$Costs of goods sold$/$Sales$,50\%],[$Depreciation rate. "Use everage of year of and year prior,$10\%],[$Interest rate on debt. "Use average of year of and vear prior,$7\mathrm{.}00\%],[$Interest paid on cash Ea marketable securities$.,]]$