In: Accounting
Presented below is the comparative balance sheet for Martinez Company.
Martinez Company |
||||||
---|---|---|---|---|---|---|
December 31 |
||||||
2021 |
2022 |
|||||
Assets | ||||||
Cash |
$181,000 | $272,500 | ||||
Accounts receivable (net) |
218,100 | 155,200 | ||||
Short-term investments |
271,100 | 149,100 | ||||
Inventories |
1,066,900 | 978,500 | ||||
Prepaid expenses |
24,800 | 24,800 | ||||
Plant & equipment |
2,604,700 | 1,948,400 | ||||
Accumulated depreciation |
(1,003,600) | (743,000) | ||||
$3,363,000 | $2,785,500 | |||||
Liabilities and Stockholders’ Equity | ||||||
Accounts payable |
$49,800 | $74,700 | ||||
Accrued expenses |
168,900 | 200,700 | ||||
Bonds payable |
452,100 | 189,100 | ||||
Capital stock |
2,108,600 | 1,782,200 | ||||
Retained earnings |
583,600 | 538,800 | ||||
$3,363,000 | $2,785,500 |
Prepare a comparative balance sheet of Martinez Company showing the percent each item is of the total assets or total liabilities and stockholders’ equity. (Round percentages to 2 decimal places, e.g. 2.25%.)
MARTINEZ COMPANY |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
December 31 |
||||||||||||
Assets |
2021 |
2020 |
||||||||||
Cash |
$181,000 |
enter percentages rounded to 2 decimal places |
% | $272,500 |
enter percentages rounded to 2 decimal places |
% | ||||||
Accounts receivable (net) |
218,100 |
enter percentages rounded to 2 decimal places |
% | 155,200 |
enter percentages rounded to 2 decimal places |
% | ||||||
Short-term investments |
271,100 |
enter percentages rounded to 2 decimal places |
% | 149,100 |
enter percentages rounded to 2 decimal places |
% | ||||||
Inventories |
1,066,900 |
enter percentages rounded to 2 decimal places |
% | 978,500 |
enter percentages rounded to 2 decimal places |
% | ||||||
Prepaid expenses |
24,800 |
enter percentages rounded to 2 decimal places |
% | 24,800 |
enter percentages rounded to 2 decimal places |
% | ||||||
Plant and equipment |
2,604,700 |
enter percentages rounded to 2 decimal places |
% | 1,948,400 |
enter percentages rounded to 2 decimal places |
% | ||||||
Accumulated depreciation |
(1,003,600 | ) |
enter percentages rounded to 2 decimal places |
% | (743,000 | ) |
enter percentages rounded to 2 decimal places |
% | ||||
Total |
$3,363,000 |
enter percentages rounded to 2 decimal places |
% | $2,785,500 |
enter percentages rounded to 2 decimal places |
% | ||||||
Liabilities and Stockholders’ Equity |
||||||||||||
Accounts payable |
$49,800 |
enter percentages rounded to 2 decimal places |
% | $74,700 |
enter percentages rounded to 2 decimal places |
% | ||||||
Accrued expenses |
168,900 |
enter percentages rounded to 2 decimal places |
% | 200,700 |
enter percentages rounded to 2 decimal places |
% | ||||||
Bonds payable |
452,100 |
enter percentages rounded to 2 decimal places |
% | 189,100 |
enter percentages rounded to 2 decimal places |
% | ||||||
Capital stock |
2,108,600 |
enter percentages rounded to 2 decimal places |
% | 1,782,200 |
enter percentages rounded to 2 decimal places |
% | ||||||
Retained earnings |
583,600 |
enter percentages rounded to 2 decimal places |
% | 538,800 |
enter percentages rounded to 2 decimal places |
% | ||||||
Total |
$3,363,000 |
enter percentages rounded to 2 decimal places |
% | $2,785,500 |
enter percentages rounded to 2 decimal places |
% |
Martinez Company | ||||
Comparative Balance Sheet | ||||
As of December 31, 2021 and 2022 | ||||
December 31 2021 | Current Year Percentage | December 31 2022 | Previous Year Percentage | |
Assets | ||||
Cash | $ 1,81,000 | 5.38% | $ 2,72,500 | 9.78% |
Account Receivable (Net) | $ 2,18,100 | 6.49% | $ 1,55,200 | 5.57% |
Short Term Investments | $ 2,71,100 | 8.06% | $ 1,49,100 | 5.35% |
Inventories | $ 10,66,900 | 31.72% | $ 9,78,500 | 35.13% |
Prepaid Expenses | $ 24,800 | 0.74% | $ 24,800 | 0.89% |
Plant & Equipment | $ 26,04,700 | 77.45% | $ 19,48,400 | 69.95% |
Accumulated Depreciation | $ -10,03,600 | -29.84% | $ -7,43,000 | -26.67% |
Total Assets | $ 33,63,000 | 100.00% | $ 27,85,500 | 100.00% |
Liabilities and Stockholder'sEquity | ||||
Account Payable | $ 49,800 | 1.48% | $ 74,700 | 2.68% |
Accrued Expenses | $ 1,68,900 | 5.02% | $ 2,00,700 | 7.21% |
Bonds Payable | $ 4,52,100 | 13.44% | $ 1,89,100 | 6.79% |
Capital Stock | $ 21,08,600 | 62.70% | $ 17,82,200 | 63.98% |
Retained Earnings | $ 5,83,600 | 17.35% | $ 5,38,800 | 19.34% |
Total Liability and Stockholder's Equity | $ 33,63,000 | 100.00% | $ 27,85,500 | 100.00% |