Please use the following projections for Top-A1 Inc.:

Total sales of $150000

Cost of goods sold equal to 74.1 percent of sales

Total expenses equal to 13.5 percent of sales

Tax rate of 35 percent

Beginning equity of $51,500

Beginning inventory of $ 11,900

Age of ending inventory of 59 days

Minimum cash balance of $9,800

Accounts receivable of 30 days

Fixed assets of $63,400

Accounts payable of 35 days

Complete the pro-forma balance sheet below:(Round to the nearest dollar.)

Top-A1 Inc. Pro-Forma Balance Sheet
Assets:
Cash	$
Accounts receivable	$
Inventory	$
Fixed assets	$
Total assets	$
Liabilities:
Accounts payable	$
Long-term debt	$
Total liabilities	$
Equity	$
Total liabilities and equity	$