Blance Sheet as of December 30, 2021 and 2022 Assets Cash Accounts Receivables Inventory Other Current Assets Total Current Assets Plant and equipment Accumulated depreciation Net Plant and equipment Total Assets Common Size Balance Sheet Assets Cash Accounts Receivables Inventory Other Current Assets Total Current Assets Plant and equipment Accumulated depreciation Net Plant and equipment Total Assets 2021 27,000.00 24,000.00 10,500.00 13,500.00 13,000.00 8,375.00 50,500.00 45,875.00 50,000.00 50,000.00 -5,000.00 -7,500.00 45,000.00 42,500.00 2022 95,500.00 88,375.00 2021 0% 0% 0% 2022 0% 0% 0% Liability & Stock Holders Equity Accounts payable Accrude Expenses Total Current Liability Long Term Dept Total Liability Common Stock Par Value Paid In Capital Retained Earnings Total Common Stock Holders Equity Total Liability & Stock Holders Equity Liability & Stock Holders Equity Accounts payable Accrude Expenses Total Current Liability Long Term Dept Total Liability Common Stock Par Value Paid In Capital Retained Earnings Total Common Stock Holders Equity Total Liability & Stock Holders Equity 2021 7,500.00 9,500.00 4,400.00 3,000.00 11,900.00 12,500.00 45,000.00 40,000.00 45,000.00 40,000.00 15.00 15.00 30,000.00 30,000.00 8,600.00 5,875.00 38,600.00 35,875.00 2022 95,500.00 88,375.00 2021 0% 0% 0% 0% 2022 0% 0% 0% 0%
\begin{tabular}{|c|c|c|c|c|c|} \hline \multicolumn{3}{|c|}{ Blance Sheet as of December 30, 2021 and 2022} & & \multirow{2}{*}{2021} & \multirow{2}{*}{2022} \\ \hline & 2021 & 2002 & & & \\ \hline Assets & & & Liability \& Stock Holders Equity & & \\ \hline & & & & & \\ \hline Cash & 27,000.00 & 24,000.00 & Accounts payable & 7,500.00 & 9,500.00 \\ \hline Accounts Receivables & 10,500.00 & 13,500.00 & Accrude Expenses & 4,400.00 & 3,000.00 \\ \hline Inventory & 13,000.00 & 8,375,00 & Total Current Liability & 11,900.00 & 12,500.00 \\ \hline \multicolumn{6}{|l|}{ Other Current Assets } \\ \hline Total Current Assets & 50,500,00 & 45,875.00 & Long Term Dept & 45,000.00 & 40,000.00 \\ \hline & & & & & \\ \hline Plant and equipment & 50,000.00 & 50,000.00 & Total Liability & 45,000.00 & 40,000.00 \\ \hline Accumulated depreciation & 5,000.00 & 7,500.00 & & & \\ \hline \multirow[t]{5}{*}{ Net Plant and equipment } & 45,000.00 & 42,500.00 & & & \\ \hline & & & Common Stock Par Value & 15.00 & 15.00 \\ \hline & & & Paid In Capital & 30,000.00 & 30,000.00 \\ \hline & & & Retained Earnings & 8,600.00 & 5,875.00 \\ \hline & & & Total Common Stock Holders Equity & 38,600.00 & 35,875.00 \\ \hline Total Assets & 95,500.00 & 88,375.00 & Total Liability \& Stock Holders Equity & 95,500.00 & 88,375.00 \\ \hline & & & & & \\ \hline & & & & & \\ \hline \multicolumn{6}{|l|}{ Common Size Balance Shect } \\ \hline & 2021 & 2022 & & 2021 & 2022 \\ \hline Assets & & & Liability \& Stock Holders Equity & & \\ \hline & & & & & \\ \hline Cash & & & Accounts payable & & \\ \hline Accounts Receivables & & & Accrude Expenses & & \\ \hline Inventory & & & Total Current Liability & 0% & 0% \\ \hline Other Current Assets & & & & & \\ \hline Total Current Assets & 0% & 0% & Long Term Dept & & \\ \hline & & & & & \\ \hline Plant and equipment & & & Total Liability & 0% & 0% \\ \hline Accumulated depreciation & & & & & \\ \hline Net Plant and equipment & 0% & 0% & & & \\ \hline & & & Common Stock Par Value & & \\ \hline & & & Paid In Capital & & \\ \hline & & & Retained Earnings & & \\ \hline & & & Total Common Stock Holders Equity & 0% & 0% \\ \hline Total Assets & 0% & 0% & Total Liability \& Stock Holders Equity & 0% & 0% \\ \hline \end{tabular} 
