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

	April	May	June
Sales	67,000	41,000	77,000
Production	68,500	58,500	58,500

Cash-related production costs are budgeted at $6.7 per unit produced. Of these production costs, 30% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $270,000 per month. The accounts payable balance on March 31 totals $360,000, which will be paid in April. All units are sold on account for $15.7 each. Cash collections from sales are budgeted at 65% in the month of sale, 25% 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 totaled $687,000 ($107,000 from February's sales and $580,000 from Marchs sales).

Required:

a. . Prepare a schedule for each month showing budgeted cash disbursements for Clay Corporation. (Round your final answer to nearest whole dollar.)

b. Prepare a schedule for each month showing budgeted cash receipts for Clay Corporation. (Round your final answer to nearest whole dollar.)