Tilson Corporation has projected sales and production in units for the second quaIter ofthe coming yearas follows: April May June Sales 49,888 39,880 59,860 Production 59,888 49,880 49,860 Cashrelated production costs are budgeted at $6 per unit produced. l[)fthese 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 $60,000 per month. The accounts payable balance on March 31 totals $178,000, which will be paid in April. All units are sold on account for $15 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 April1 totaled $477,000 [$971000 from February's sales and $380,000 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. Selling and administrative Total disbursements Re uired B )