The results of operations for the Paver Manufacturing Company for the fourth quarter of 2020 were as follows: Sales $ 484.000 292.000 192,000 $ 104,000 Less variable cost of sales Contribution margin Less fixed production costs Less fixed selling and administrative expenses Income before taxes Less taxes on income Net income 48,000 152.000 40,000 16,000 $ 24,000 Note: Paver Manufacturing uses the variable costing method. Thus, only variable production costs are included in inventory and cost of goods sold. Fixed production costs are charged to expense in the period incurred, The company's balance sheet as of the end of the fourth quarter of 2020 was as follows: Assets: Cash $ 140,000 Accounts receivable 192,000 340,000 672,000 388,000 Inventory Total current assets Property, plant, and equipment Less accumulated depreciation Total assets Liabilities and owners' equity: Accounts payable 96,000 $ 964,000 $ 56,800 Common stock 476,000 Less accumulated depreciation 96.000 Total assets $ 964,000 56,800 Liabilities and owners' equity: Accounts payable Common stock Retained earnings Total liabilities and owners' equity 476,000 431,200 $ 964,000 Additional information: 1. 2 3 Sales and variable costs of sales are expected to increase by 12 percent in the next quarter. All sales are on credit with 60 percent collected in the quarter of sale and 40 percent collected in the following quarter. Variable cost of sales consists of 40 percent materials, 40 percent direct labor, and 20 percent variable overhead. Materials are purchased on credit. Fifty percent are paid for in the quarter of purchase, and the remaining amount is paid for in the quarter after purchase. The inventory balance is not expected to change. Also, direct labor and variable overhead costs are paid in the quarter the expenses are incurred. Fixed production costs (other than $7,000 of depreciation expense) are expected to increase by three percent. Fixed production on costs requiring payment are paid in the quarter they are incurred. Fixed selling and administrative costs (other than $5,000 of depreciation expense) are expected to increase by two percent. Fixed selling and administrative costs requiring payment are paid in the quarter they are incurred The tax rate is expected to be 20 percent. All taxes are paid in the quarter they are incurred. No purchases of property, plant, or equipment are expected in the first quarter of 2021, 4. 5. 6. 7 Paver Manufacturing Company Budgeted Balance Sheet March 31, 2021 For the Year Ended March 31, 2021 For the Quarter Ended March 31, 2021 Liabilities and Owners' Equity $ e Textbook and Media Prepare a budgeted balance sheet as of the end of the first quarter of 2021. (List assets in order of liquidity Paver Manufacturing Company Budgeted Balance Sheet Assets I Liabilities and Owners' Equity e Textbook and Media List of Accounts Save for Later Atteminte 0.67 / 1 Prepare a budgeted balance sheet as of the end of the first quarter of 2021 (List assets in order of liquidity) Paver Manufacturing Company Budgeted Balance Sheet Assets $ Current Assets Intangible Assets Liabilities Long-term Investments Long-term Liabilities Net Income /(Loss) Property, Plant and Equipment Stockholders' Equity Total Assets Total Current Assets Total Intangible Assets Total Liabilities Total Liabilities and Stockholders' Equity Total Long-term Investments Total Long-term Liabilities Total Property, Plant and Equipment Total Stockholders' Equity jes and Owners' Equity e Textbook and Media List of Accounts