Company has budgeted purchases of merchandise inventory of in and in . Assume pays for inventory purchases % in the month of purchase and % in the month after purchase. The Accounts Payable balance on is . Prepare a schedule of cash payments for purchases for and , including the calculation for the Accounts Payable balance on