Clay Company has projected sales and production in units for the second quarter of the coming year as follows:

sales

April 50000

May 40000

June 60000

Production

April 60,000

May 50,000

June 50,000

Cash-related production costs are budgeted at $5 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 $100,000 per month. The accounts payable balance on March 31 totals $190,000, which will be paid in April.

All units are sold on account for $14 each. Cash collections from sales are budgeted at 60% in the month of sale, 30% in the month following the month of sale, and the remaining 10% in the second month following the month of sale. Accounts receivable on April 1 totalled $500,000 ($90,000 from February's sales and the remainder from March).

• Prepare a schedule for each month showing budgeted cash disbursements for Clay Company.
• Prepare a schedule for each month showing budgeted cash receipts for Clay Company.