Tony Stark and Company has projected sales and production in units for the second quarter of the coming year as follows:

	April	May	June
Sales	50,000	40,000	60,000
Production	60,000	50,000	50,000

Cash-related production costs are budgeted at $6 per unit produced. Of these 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 $130,000 per month. The accounts payable balance on March 31 totals $230,000, 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 April 1 totaled $700,000 ($100,000 from February's sales and the remainder from March).

Submission Instructions

1. Prepare a schedule for each month showing budgeted cash disbursements for Clay Company.

2. Prepare a schedule for each month showing budgeted cash receipts for Clay Company.