The cull answer was not complet when i sent it out the first time also the accounts payable is wrong and schedule of cash payments $!$ ?please help

?Rundle, Incorporated sells fireworks. The company's marketing director developed the following cost of goods sold budget for April, May, June, and July:

$\backslash$table$[[$Budgeted cost of goods sold,April,May,June,July$]]$

Rundle had a beginning inventory balance of $$3,100$ ?on April $1$ ?and a beginning balance in accounts payable of $$13,900.$ ?The company desires to maintain an ending inventory balance equal to $10$ ?percent of the next period's cost of goods sold. Rundle makes all purchases on account. The company pays $60$ ?percent of accounts payable in the month of purchase and the remaining $40$ ?percent in the month following purchase.

Required

a$.$ ?Prepare an inventory purchases budget for April, May, and June.

b$.$ ?Determine the amount of ending inventory Rundle will report on the end$-$of$-$quarter pro forma balance sheet.

c$.$ ?Prepare a schedule of cash payments for inventory for April, May, and June.

d$.$ ?Determine the balance in accounts payable Rundle will report on the end$-$of$-$quarter pro forma balance sheet.