The 2018 sales for mojo inc were 48 million. the percentage of sales of each balance sheet item that varies directly with sales is given below

cash: 3%

receivables 20%

inventories 25%

fixed assets 40%

accounts payable 15%

accruals 10%

The dividend ratio is 40% profit margin is 5% and both mortgage bonds and common stocks are constant and equal to the amounts shown on the balance sheet below.

complete the balance sheet:

cash:

receivables

inventories:

tca:

net fixed assets:

total assets

accounts payable:

notes payable: 4400000

accruals: 4800000

tcl:

mortgage bonds: 4000000

common stocks: 4000000

reatined earnings

total claims