Towels Incorporated has projected sales and production in units for the fourth quarter of the coming year as follows:

October November December

Sales 55,000 45,000 65,000

Production 65,000 55,000 55,000

Cash-related production costs are budgeted at $7 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 $110,000 per month. The accounts payable balance on September 30thtotals $193,000, which will be paid in October.

All units are sold on account for $16 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 October 1sttotaled $520,000 ($100,000 from August sales and the remainder from September).

Required:

a) Make a schedule for each month showing budgeted cash disbursements for Towels Incorporated.

b) Make a schedule for each month showing budgeted cash receipts for Towels Incorporated