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