Please use the following projections for Top-A1 Inc: Total sales of $147.000 Cost of goods sold equal to 76.9 percent of sales Total expenses equal to 148 percent of sales Tax rate of 35 percent Beginning equity of $45,400 Beginning inventory of $12.500 Age of ending inventory of 58 days Minimum cash balance of $11,000 Accounts receivable of 32 days Fixed assets of $61,100 Accounts payable of 35 days Assume Top-A1 has a dividend payout of 35 percent and that th Complete the pro-forma balance sheet below (Round to the nearest dollar) Top A1 Inc. Pro-Forms falance Sheet Anti Cash 11.000 Accounts receivable 12.000 Inventory 17,963 Fixed 61,300 Tal 192951 1134 Accounts payable Lang-tem dete 41032 604 Equity Total abs and ey 102.1 S $ S S $ S $ net earnings are 37 531 Create a pro-form Please use the following projections for Top-A1 Inc: Total sales of $147.000 Cost of goods sold equal to 76.9 percent of sales Total expenses equal to 148 percent of sales Tax rate of 35 percent Beginning equity of $45,400 Beginning inventory of $12.500 Age of ending inventory of 58 days Minimum cash balance of $11,000 Accounts receivable of 32 days Fixed assets of $61,100 Accounts payable of 35 days Assume Top-A1 has a dividend payout of 35 percent and that th Complete the pro-forma balance sheet below (Round to the nearest dollar) Top A1 Inc. Pro-Forms falance Sheet Anti Cash 11.000 Accounts receivable 12.000 Inventory 17,963 Fixed 61,300 Tal 192951 1134 Accounts payable Lang-tem dete 41032 604 Equity Total abs and ey 102.1 S $ S S $ S $ net earnings are 37 531 Create a pro-form