2 Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: Sales Production April 62,000 72,000 May June 52,000 62,000 72,000 62,000 Cash-related production costs are budgeted at $4 per unit produced. Of these production costs, 40% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $40,000 per month. The accounts payable balance on March 31 totals $189,000, which will be paid in April. All units are sold on account for $16 each. Cash collections from sales are budgeted at 30% in the month of sale, 20% in the month following the month of sale, and the remaining 50% in the second month following the month of sale. Accounts receivable on April 1 totaled $597,000 ($107,000 from February's sales and $490,000 from March's sales). Required: a. Prepare a schedule for each month showing budgeted cash disbursements for Tilson Corporation. b. Prepare a schedule for each month showing budgeted cash receipts for Tilson Corporation. Complete this question by entering your answers in the tabs below. Required A Required B Prepare a schedule for each month showing budgeted cash disbursements for Tilson Corporation. Production cost April May June $ 288,000 $ 248,000 $ 248,000 Cash disbursement: Production costs this month (40%) $ 115,200 Production costs prior month (60.0%) 0 172,800 Selling and administrative 40,000 40,000 40,000 Total disbursements $ 155.200 $ 212.800 $ 40.000