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

	April	May	June
Sales	58,000	48,000	68,000
Production	68,000	58,000	58,000

Cash-related production costs are budgeted at $6 per unit produced. Of these production costs, 35% 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 $196,000, which will be paid in April.

All units are sold on account for $12 each. Cash collections from sales are budgeted at 50% in the month of sale, 30% in the month following the month of sale, and the remaining 20% in the second month following the month of sale. Accounts receivable on April 1 totaled $553,000 ($103,000 from February's sales and $450,000 from Marchs 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.