Cave Hardware's Forecasted Sales for April;May;June;and July Are $200,000;$230,000;$190,000;and $240,000;respectively

Cave Hardware's forecasted sales for April;May;June;and July are $200,000;$230,000;$190,000;and $240,000;respectively.Sales are 65% cash and 35% credit with all accounts receivables collected in the month following the sale.Cost of goods sold is 75% of sales and ending inventory is maintained at $60,000 plus 10% of the following month's cost of goods sold.All inventory purchases are paid 22% in the month of purchase and 78% in the following month.
What is the balance of accounts payable on the June 30 budgeted balance sheet at Cave Hardware?

A) $32,175
B) $108,225
C) $146,250
D) $114,075