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

	April	May	June
Sales	63,000	53,000	73,000
Production	73,000	63,000	63,000

Cash-related production costs are budgeted at $5 per unit produced. Of these production costs, 25% are paid in the month in which they are incurred and the balance in the following month. Selling and administrative expenses will amount to $50,000 per month. The accounts payable balance on March 31 totals $188,000, which will be paid in April.

All units are sold on account for $17 each. Cash collections from sales are budgeted at 75% in the month of sale, 10% 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 $608,000 ($108,000 from February's sales and $500,000 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.

	April	May	June
Production cost
Cash disbursement:
Production costs this month (25%)
Production costs prior month (75.0%)
Selling and administrative
Total disbursements

	April	May	June
Total sales
Cash receipts:
February sales
March sales
April sales
May sales
June sales
Total receipts