Please use the following projections for$$ Top$-$A$1$ Inc.:

bullet Total sales of $ $149$ comma $000$

bullet Cost of goods sold equal to $74\mathrm{.}8$ percent of sales

bullet Total expenses equal to $14\mathrm{.}2$ percent of sales

bullet Tax rate of $35$ percent

bullet Beginning equity of $ $54$ comma $700$

bullet Beginning inventory of $ $11$ comma $800$

bullet Age of ending inventory of $58$ days

bullet Minimum cash balance of $ $10$ comma $900$

bullet Accounts receivable of $30$ days

bullet Fixed assets of $ $57$ comma $000$

bullet Accounts payable of $35$ days

Assume$$ Top$-$A$1$ has a dividend payout of $40$ percent.

When total sales are $ $149$ comma $000,$ age of payables is $35$days$,$ and$$ long$-$term debt is $ $25$ comma $511,$ what would be the impact on$$ Top$-$A$1\text{'}$s pro$-$forma$$ long$-$term debt if sales were to change to $ $204$ comma $000$ and the age of payables were to change to $49$days$?$