a$.$ The company pays for $55\%$ of its direct materials purchases in the month of purchase and the remainder the following month. The company's direct material purchases for March through June are anticipated to be as follows:

$\backslash$table$[[,$March,,April,,May,,June$],[$$$,119,000,$$$,134,$ Che,$$,122,000,$$$,142,000]]$

b$.$ Direct labor is paid in the month in which it is incurred. Direct labor for each month of the second quarter is budgeted as follows:

$\backslash$table$[[,$April,,May,,June$],[$$$,60,000,$$$,70,000,$$$,85,000]]$

c$.$ Manufacturing overhead is estimated to be $150\%$ of direct labor cost each month. This monthly estimate includes $$34,000$ of depreciation on the plant and equipment. All manufacturing

The Samson Company is preparing its cash payments budget. The following items relate to cash payments the company anticipates making during the second quarter of the upcoming year. View the cash payment information.

Requirement

Prepare a cash payments budget for April, May, and June and for the quarter. $($If an input field is not used in the table, leave the input field empty; do not enter a zero.$)$

The Samson Company

Cash Payments Budget

For the Months of April through June

Cash payments for direct materials:

$55\%$ of current month purchases

$45\%$ of last month's purchases

Cash payment information

c$.$ Manufacturing overhead is estimated to be $150\%$ of direct labor cost each month. This monthly estimate includes $$34,000$ of depreciation on the plant and equipment. All manufacturing overhead $($excluding depreciation$)$ is paid in the month in which it is incurred.

d$.$ Monthly operating expenses for March through June are projected to be as follows:

$\backslash$table$[[,$March,,April,,May,,June$],[$$$,76,000,$$$,89,000,$$$,82,000,$$$,97,000]]$

Monthly operating expenses are paid in the month after they are incurred. Monthly operating expenses include $$15,000$ for monthly depreciatson on administrative offices and equipment, and $$3,400$ for bad debt expense.

e$.$ The company plans to pay $$7,000($cash$)$ for a new server in May.

f$.$ The company must make an estimated tax payment of $$11,000$ on June $15.$