Answer and Explanation:
<u>Computation table for Surplus amount:                                    </u>
<u>Particular                                           Current year  Future year
</u>
Sales                                                       $168,000    $208,000
<u>Less</u><u>: Net Profit 11.99% of sales            $20,143.8    $24,932.2   </u>
Cost (sales - 11.99%)                            $147,856.8   $183,060.8   
<u>Owner's payout 42% of cost                $62,099.856  $76,885.536</u>
<u>Surplus (Cost - Owner payout)           $85,756.944  $106,175.264 </u>
<u></u>
<u>Computation table for additional financing fund:              </u>
<u>Particular                                     Current year   Future year
</u>
Assets 82% of sales         $137,760  	$170,560
<u>Less</u><u>: Liabilities 54% of sales        $90,720    $112,320    </u>
<u>Additional Funding          $47,040          $58,240    </u>