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