(Financial forecasting)Zapatera Enterprises is evaluating its financing requirements for the coming year. The firm has only been in business for 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. Last year Zapatera had $12.89 million in sales with net income of $1.19 million. The firm anticipates that next year's sales will reach $15.65 million with net income rising to $2.14 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:

Zapatera Enterprises, Inc. Balance Sheet 12/31/10 % of Sales

Current assets 3,500,000 27.153%

Net fixed assets 5,700,000 44.220%

Total 9,200,000

Liabilities and Owners' Equity

Accounts payable 3,200,000 24.825%

Long-term debt 2,200,000 NA@Sup{a}

Total liabilities 5,400,000

Common stock 1,000,000 NA@Sup{a}

Paid-in capital 1,700,000 NA@Sup{a}

Retained earnings 1,100,000

Common equity 3,800,000 Total 9,200,000 NA@Sup{a}.

*This figure does not vary directly with sales and is assumed to remain constant for purposes of forecasting next year's financing requirements.*

Estimate Zapatera's total financing requirements (total assets) and its net funding requirements (discretionary financing needed) for 2014.Note: Use the percentage of sales given in Zapatera Enterprises' balance sheet for 2013. Hint: Make sure to round all intermediate calculations to at least five decimal places.

A. The 2014 retained earnings are:

B.Current Assets

Net Fixed Assets

Total

Acounts Payable

Long-Term Debt

Total Liabilities

Common Stock

Paid-in capital

Retained earnings

common equity

Total