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

	April	May	June
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, paid in the month incurred. The accounts payable balance on March 31 totals $193,000, which will be paid in April.

All units are sold on account (as credit sales) for $16 each. There are no cash sales.

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 $520,000 ($100,000 from February's sales and the remainder from March).

a. Prepare a schedule for each month showing budgeted cash disbursements for the Western Company. (5 marks)

b. Prepare a schedule for each month showing budgeted cash receipts for the Western Company. (5 marks)