Answer :
I see we want to construct a complete balance sheet for the years 2025 and 2024. Let's fill in the missing percentages for each category based on the given values. I'll show each step in calculating the percentages:
### For the year 2025:
- Cash:
[tex]\[ \frac{2,327,500}{17,500,000} \times 100 = 13.3\% \][/tex]
- Accounts receivable:
[tex]\[ \frac{1,487,500}{17,500,000} \times 100 = 8.5\% \][/tex]
- Inventory:
[tex]\[ \frac{3,185,000}{17,500,000} \times 100 = 18.2\% \][/tex]
- Buildings:
[tex]\[ \frac{12,600,000}{17,500,000} \times 100 = 72.0\% \][/tex]
- Less: Accumulated depreciation:
[tex]\[ \frac{-2,100,000}{17,500,000} \times 100 = -12.0\% \][/tex]
- Total assets:
[tex]\[ \frac{17,500,000}{17,500,000} \times 100 = 100.0\% \][/tex]
- Accounts payable:
[tex]\[ \frac{1,592,500}{17,500,000} \times 100 = 9.1\% \][/tex]
- Contingent liability:
[tex]\[ \frac{1,592,500}{17,500,000} \times 100 = 9.1\% \][/tex]
- Common stock:
[tex]\[ \frac{7,665,000}{17,500,000} \times 100 = 43.8\% \][/tex]
- Retained earnings:
[tex]\[ \frac{6,650,000}{17,500,000} \times 100 = 38.0\% \][/tex]
- Total liabilities and stockholders' equity:
[tex]\[ \frac{17,500,000}{17,500,000} \times 100 = 100.0\% \][/tex]
### For the year 2024:
- Cash:
[tex]\[ \frac{615,000}{15,000,000} \times 100 = 4.1\% \][/tex]
- Accounts receivable:
[tex]\[ \frac{1,155,000}{15,000,000} \times 100 = 7.7\% \][/tex]
- Inventory:
[tex]\[ \frac{1,680,000}{15,000,000} \times 100 = 11.2\% \][/tex]
- Buildings:
[tex]\[ \frac{12,600,000}{15,000,000} \times 100 = 84.0\% \][/tex]
- Less: Accumulated depreciation:
[tex]\[ \frac{-1,050,000}{15,000,000} \times 100 = -7.0\% \][/tex]
- Total assets:
[tex]\[ \frac{15,000,000}{15,000,000} \times 100 = 100.0\% \][/tex]
- Accounts payable:
[tex]\[ \frac{1,890,000}{15,000,000} \times 100 = 12.6\% \][/tex]
- Contingent liability:
[tex]\[ \frac{1,110,000}{15,000,000} \times 100 = 7.4\% \][/tex]
- Common stock:
[tex]\[ \frac{7,665,000}{15,000,000} \times 100 = 51.1\% \][/tex]
- Retained earnings:
[tex]\[ \frac{4,335,000}{15,000,000} \times 100 = 28.9\% \][/tex]
- Total liabilities and stockholders' equity:
[tex]\[ \frac{15,000,000}{15,000,000} \times 100 = 100.0\% \][/tex]
Here's the completed balance sheet with all the computed percentages:
\begin{tabular}{|c|c|c|c|c|c|c|}
\hline - & \multicolumn{6}{|c|}{ Balance Sheet } \\
\hline & \multicolumn{6}{|c|}{ December 31} \\
\hline & \multicolumn{3}{|c|}{2025} & \multicolumn{3}{|c|}{2024} \\
\hline & & Amount & [tex]$\%$[/tex] & & Amount & [tex]$\%$[/tex] \\
\hline \multicolumn{7}{|l|}{ Assets } \\
\hline Cash & [tex]$\$[/tex][tex]$ & $[/tex]2,327,500[tex]$ & 13.3\% & $[/tex]\[tex]$ & 615,000 & 4.1\% \\ \hline Accounts receivable & & $1,487,500$ & 8.5\% & & $1,155,000$ & 7.7\% \\ \hline Inventory & & $3,185,000$ & 18.2\% & & $1,680,000$ & 11.2\% \\ \hline Buildings & & $12,600,000$ & 72.0\% & & $12,600,000$ & 84.0\% \\ \hline Less: Accumulated depreciation & & $(2,100,000)$ & -12.0\% & & $(1,050,000)$ & -7.0\% \\ \hline Total assets & $\$[/tex] & [tex]$17,500,000$[/tex] & 100.0\% & & [tex]$15,000,000$[/tex] & 100.0\% \\
\hline \multicolumn{7}{|l|}{ Liabilities and Stockholders' Equity } \\
\hline Accounts payable & [tex]$\$[/tex][tex]$ & $[/tex]1,592,500[tex]$ & 9.1\% & & $[/tex]1,890,000[tex]$ & 12.6\% \\ \hline Contingent liability & & $[/tex]1,592,500[tex]$ & 9.1\% & & $[/tex]1,110,000[tex]$ & 7.4\% \\ \hline Common stock & & $[/tex]7,665,000[tex]$ & 43.8\% & & $[/tex]7,665,000[tex]$ & 51.1\% \\ \hline Retained earnings & & $[/tex]6,650,000[tex]$ & 38.0\% & & $[/tex]4,335,000[tex]$ & 28.9\% \\ \hline Total liabilities and stockholders' equity & & $[/tex]17,500,000[tex]$ & 100.0\% & & $[/tex]15,000,000$ & 100.0\% \\
\hline
\end{tabular}
### For the year 2025:
- Cash:
[tex]\[ \frac{2,327,500}{17,500,000} \times 100 = 13.3\% \][/tex]
- Accounts receivable:
[tex]\[ \frac{1,487,500}{17,500,000} \times 100 = 8.5\% \][/tex]
- Inventory:
[tex]\[ \frac{3,185,000}{17,500,000} \times 100 = 18.2\% \][/tex]
- Buildings:
[tex]\[ \frac{12,600,000}{17,500,000} \times 100 = 72.0\% \][/tex]
- Less: Accumulated depreciation:
[tex]\[ \frac{-2,100,000}{17,500,000} \times 100 = -12.0\% \][/tex]
- Total assets:
[tex]\[ \frac{17,500,000}{17,500,000} \times 100 = 100.0\% \][/tex]
- Accounts payable:
[tex]\[ \frac{1,592,500}{17,500,000} \times 100 = 9.1\% \][/tex]
- Contingent liability:
[tex]\[ \frac{1,592,500}{17,500,000} \times 100 = 9.1\% \][/tex]
- Common stock:
[tex]\[ \frac{7,665,000}{17,500,000} \times 100 = 43.8\% \][/tex]
- Retained earnings:
[tex]\[ \frac{6,650,000}{17,500,000} \times 100 = 38.0\% \][/tex]
- Total liabilities and stockholders' equity:
[tex]\[ \frac{17,500,000}{17,500,000} \times 100 = 100.0\% \][/tex]
### For the year 2024:
- Cash:
[tex]\[ \frac{615,000}{15,000,000} \times 100 = 4.1\% \][/tex]
- Accounts receivable:
[tex]\[ \frac{1,155,000}{15,000,000} \times 100 = 7.7\% \][/tex]
- Inventory:
[tex]\[ \frac{1,680,000}{15,000,000} \times 100 = 11.2\% \][/tex]
- Buildings:
[tex]\[ \frac{12,600,000}{15,000,000} \times 100 = 84.0\% \][/tex]
- Less: Accumulated depreciation:
[tex]\[ \frac{-1,050,000}{15,000,000} \times 100 = -7.0\% \][/tex]
- Total assets:
[tex]\[ \frac{15,000,000}{15,000,000} \times 100 = 100.0\% \][/tex]
- Accounts payable:
[tex]\[ \frac{1,890,000}{15,000,000} \times 100 = 12.6\% \][/tex]
- Contingent liability:
[tex]\[ \frac{1,110,000}{15,000,000} \times 100 = 7.4\% \][/tex]
- Common stock:
[tex]\[ \frac{7,665,000}{15,000,000} \times 100 = 51.1\% \][/tex]
- Retained earnings:
[tex]\[ \frac{4,335,000}{15,000,000} \times 100 = 28.9\% \][/tex]
- Total liabilities and stockholders' equity:
[tex]\[ \frac{15,000,000}{15,000,000} \times 100 = 100.0\% \][/tex]
Here's the completed balance sheet with all the computed percentages:
\begin{tabular}{|c|c|c|c|c|c|c|}
\hline - & \multicolumn{6}{|c|}{ Balance Sheet } \\
\hline & \multicolumn{6}{|c|}{ December 31} \\
\hline & \multicolumn{3}{|c|}{2025} & \multicolumn{3}{|c|}{2024} \\
\hline & & Amount & [tex]$\%$[/tex] & & Amount & [tex]$\%$[/tex] \\
\hline \multicolumn{7}{|l|}{ Assets } \\
\hline Cash & [tex]$\$[/tex][tex]$ & $[/tex]2,327,500[tex]$ & 13.3\% & $[/tex]\[tex]$ & 615,000 & 4.1\% \\ \hline Accounts receivable & & $1,487,500$ & 8.5\% & & $1,155,000$ & 7.7\% \\ \hline Inventory & & $3,185,000$ & 18.2\% & & $1,680,000$ & 11.2\% \\ \hline Buildings & & $12,600,000$ & 72.0\% & & $12,600,000$ & 84.0\% \\ \hline Less: Accumulated depreciation & & $(2,100,000)$ & -12.0\% & & $(1,050,000)$ & -7.0\% \\ \hline Total assets & $\$[/tex] & [tex]$17,500,000$[/tex] & 100.0\% & & [tex]$15,000,000$[/tex] & 100.0\% \\
\hline \multicolumn{7}{|l|}{ Liabilities and Stockholders' Equity } \\
\hline Accounts payable & [tex]$\$[/tex][tex]$ & $[/tex]1,592,500[tex]$ & 9.1\% & & $[/tex]1,890,000[tex]$ & 12.6\% \\ \hline Contingent liability & & $[/tex]1,592,500[tex]$ & 9.1\% & & $[/tex]1,110,000[tex]$ & 7.4\% \\ \hline Common stock & & $[/tex]7,665,000[tex]$ & 43.8\% & & $[/tex]7,665,000[tex]$ & 51.1\% \\ \hline Retained earnings & & $[/tex]6,650,000[tex]$ & 38.0\% & & $[/tex]4,335,000[tex]$ & 28.9\% \\ \hline Total liabilities and stockholders' equity & & $[/tex]17,500,000[tex]$ & 100.0\% & & $[/tex]15,000,000$ & 100.0\% \\
\hline
\end{tabular}
