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

	April	May	June
Sales	57,000	47,000	67,000
Production	67,000	57,000	57,000

Cash-related production costs are budgeted at $5 per unit produced. Of these production costs, 30% 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 $195,000, which will be paid in April.

All units are sold on account for $11 each. Cash collections from sales are budgeted at 45% in the month of sale, 25% in the month following the month of sale, and the remaining 30% in the second month following the month of sale. Accounts receivable on April 1 totaled $542,000 ($102,000 from February's sales and $440,000 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.

Required ARequired B Prepare a schedule for each month showing budgeted cash disbursements for Tilson Corporation. April May June Production cost Cash disbursement: Production costs this month (30%) Production costs prior month (70.0%) Selling and administrative Total disbursements Required A Required B Prepare a schedule for each month showing budgeted cash receipts for Tilson Corporation April May June Total sales Cash receipts: February sales March sales April sales May sales June sales Total receipts Required A Required B