Rugs Incorporated has projected sales and production in units for the third quarter of the coming year as follows: July August September Sales 50,000 40,000 60,000 Production 60,000 50,000 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 June 30th totals $190,000, which will be paid in July. 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 July 1st totaled $500,000 ($90,000 from May sales and the remainder from June). Required: a) Prepare a schedule for each month showing budgeted cash disbursements for Rugs Incorporated. b) Prepare a schedule for each month showing budgeted cash receipts for Rugs Incorporated