$1.$ Zalora Berhad is evaluating its financing requirements for $2024.$ The firm has been in business for only one year, but its CFO predicts that the firm$$s operating expenses, current assets, net fixed assets, and current liabilities will remain at their current proportion of sales. In $2023,$ Zalora had RM$12$ million in sales with net income of RM$1\mathrm{.}2$ million. The firm anticipates that next year$$s sales will reach RM$15$ million with net income of RM$2$ million. Given its present high rate of growth, the firm retains all of its earnings to help defray the cost of new investments.

The firm$$s balance sheet for the year just ended is as follows:

Zalora Berhad

Balance Sheet as at Dec $31$st $2023$

Items RM $\%$ of Sales

Current assets

Net fixed assets

Total assets

Liabilities & Owners$$ Equity

Accounts payable

Long$-$term debt

Total liabilities

Common stock

Paid$-$in capital

Retained earnings

Total common equity

Total liability and owners$$ equity

$3,000,000$

$6,000,000$

$9,000,000$

$3,000,000$

$2,000,000$

$5,000,000$

$1,000,000$

$1,800,000$

$1,200,000$

$4,000,000$

$9,000,00025\%$

$50\%$

$25\%$

NA

NA

NA

Notes: NA $-$not applicable, These account balances do not vary with sales and are assumed to remain constant for purposes of forecasting next year$$s financing requirements.

Required:

Estimate Zalora$$s total financing requirements $($total assests$)$ and its net funding requirements $($discretionary financing neede$)$ for $2024$ by preparing Proforma Balance Sheet $2024.$

Kindly show the working in proforma balance sheet $,$I have posted this question previously but it is not shown in proforma balance sheet