Tilson Corporation has projected sales and production in units for the second quarter of the coming year as follows: May Sales Production April 51,000 61,000 41,000 51,000 June 61,000 51,000 Cash-related production costs are budgeted at $7 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 $70,000 per month. The accounts payable balance on March 31 totals $180,000, which will be paid in April. All units are sold on account for $13 each. Cash collections from sales are budgeted at 60% in the month of sale, 20% 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 $499,000 ($99,000 from February's sales and $400,000 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. April May June Production cost Cash disbursement: Production costs this month (30%) Production costs prior month (70.0%) Selling and administrative Total disbursements $ 0 $ 0 $ Required A Required B > Complete this question by entering your answers in the tabs below. 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 $ 0 $ 0