The Smith 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 1Click the icon to view the cash payment information.) Requirement Prepare a cash payments budget for April, May, and June and for the quarter. (If a box is not used in the table leave the box empty, do not enter a zero.) The Smith Company Cash Payments Budget For the Months of April through June April May June Quarter Cash payments for direct materials 45% of current month purchases 55% of last month's purchases -] More Info a. The company pays for 45% 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: March April May June $ 116,000 $136,000121,000 141,000 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 June 75,000 monthly estimate includes $31,000 of depreciation on the plant and equipment. All d. Monthly operating expenses for March through June are projected to be as follows: April May S 50,000 60,000 C. Manufacturing overhead is estimated to be 130% of direct labor cost each month. This manufacturing overhead (excluding depreciation) is paid in the month in which it is incurred March April May June S 72.000 88,000 $85,000 S 91.000 Print Done - 5 -- TTO UUU 5__ T3 UUU S--TZT.UUU_-_y--T4T.UUU 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: April May 60,000 75,000 June $ 50,000 C. Manufacturing overhead is estimated to be 130% of direct labor cost each month. This monthly estimate includes $31,000 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: March April May June S 72,000 88,000 S 85,000 $91.000 Monthly operating expenses are paid in the month after they are incurred. Monthly operating expenses include $15,000 for monthly depreciation on administrative offices and equipment and $2,800 for bad debt expense e. The company plans to pay $3,000 (cash) for a new server in May f. The company must make an estimated tax payment of $12 500 on June 15 Print Done