1) Paradise Marina Manufacturing is preparing its master budget for the quarter ended June 30 Sales Information The company sells a single product for $55 each. Sales are split between 75% cash and 25% on credit (A/R). All credit sales are collected in the following month. The Accounts Receivable balance on March 31 is $10,000 Budgeted sales are as follows: April 800 May 700 June 1200 July 1000 Unit sales Product Cost and Inventory Information The product cost is $25 per unit. The desired ending inventory is 55% of the next month's sales in units. Inventory in units for March 31: 460 units Purchases are paid 25% in the month of the purchase and 75% the next month. The Accounts Payable Balance on March 31 is $11,000 Operating Expense Information Commission -(10% of Sales) Shipping - (5% of Sales) Office Salaries - $2500 per month Rent Expense - $5000 per month Depreciation Expense - $3000 per month Prepare the following budgets for the months of April, May and June (2nd Qtr Total Budget) (You may use excel to format the budgets) a) Sales Budget b) Table of Cash Receipts c) Merchandise Purchase Budget d) Table of cash disbursement for Purchase of merchandise (Product Cost) e) Table of cash disbursements for selling and administrative expenses HINT: Cash Disbursements - means cash going out