Assignment

This Corporation 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 $5 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 $100,000 per month. The accounts payable balance on March 31 totals $190,000, which will be paid in April.

All units are sold on account for $14 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 $500,000 ($90,000 from February's sales and $410,000 from March's sales).

a. Prepare a schedule for each month showing budgeted cash disbursements for This Corporation.

b. Prepare a schedule for each month showing budgeted cash receipts for This Corporation.