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 $12.35 million in sales with net income of $1.19 million. The firm anticipates that next year's sales will reach $14.06 million with net income rising to$2.07million. 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: 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.

Complete the proforma balance sheet for 2014 below:

Pro forma Balance Sheet	12/21/2014
Current Assets
Net fixed assets
total
Liabilities and Owners' Equity
Accounts payable
Long-term debt
Total liabilities
Common stock
Paid-in capital
Retained earnings
Common equity
Total

% of Sales Zapatera Enterprises, Inc. Balance Sheet Current assets Net fixed assets 12/31/13 3,200,000 5,500,000 8,700,000 25.911% 44.534% Total 25.101% Liabilities and Owners' Equity Accounts payable Long-term debt Total liabilities NA Common stock 3,100,000 1,500,000 4,600,000 1,400,000 2,200,000 500,000 4,100,000 NAS Naa Paid-in capital Retained earnings Common equity Total 8,700,000 NA. This figure does not vary directly with sales and is assumed to remain constant for purposes of forecasting next year's financing requirements. % of Sales Zapatera Enterprises, Inc. Balance Sheet Current assets Net fixed assets 12/31/13 3,200,000 5,500,000 8,700,000 25.911% 44.534% Total 25.101% Liabilities and Owners' Equity Accounts payable Long-term debt Total liabilities NA Common stock 3,100,000 1,500,000 4,600,000 1,400,000 2,200,000 500,000 4,100,000 NAS Naa Paid-in capital Retained earnings Common equity Total 8,700,000 NA. This figure does not vary directly with sales and is assumed to remain constant for purposes of forecasting next year's financing requirements