Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: April 59,000 June 69,000 69,000 59,000 Sales Production May 49,000 59,000 Cash-related production costs are budgeted at $7 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 $70,000 per month. The accounts payable balance on March 31 totals $192,000, which will be paid in April. All units are sold on account for $13 each. Cash collections from sales are budgeted at 50% in the month of sale, 35% in the month following the month of sale, and the remaining 15% in the second month following the month of sale. Accounts receivable on April 1 totaled $564,000 ($104,000 from February's sales and $460,000 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. Required A Required B Prepare a schedule for each month showing budgeted cash disbursements for Tilson Corporation. Production cost Cash disbursement: Production costs this month (40%) Production costs prior month (60.0%) Selling and administrative Total disbursements April May June Required A Required B Prepare a schedule for each month showing budgeted cash receipts for Tilson Corporation. April May Total sales Cash receipts: February sales March sales April sales May sales June sales Total receipts June