I would like to know how the amount is found for each column. It would be really helpful for me to understand how these problems work.

Woodlawn Manufacturing produces a variety of Industrial valves. The company is preparing its cash budget for the upcoming third quarter. The following transactions are expected to occur. (Click the icon to view the expected transactions.) Requirement 1. Prepare a combined cash budget for Woodlawn Manufacturing for the third quarter, with a column for each month and for the quarter total. . (Leave unused cells blank. Use parentheses or a minus sign for negative ending cash balances.) More Info Quarte Woodlawn Manufacturing Combined Cash Budget For the Months of July through September July August September Beginning balance of cash S 35,000 $ 30,000 S 40,740 Cash collections 94,000 159,000 124.000 Total cash available 129,000 189,000 164,740 Cash payments (141,000) (105,000) (138,000) Ending cash balance before financing (12,000) 84,000 28,740 Financing: Borrowings 42,000 1,260 Repayments (42,000) Interest Payments (1,260) S Ending cash balance 30,000 $ 40,740 S 30,000 a. Cash collections from sales in July, August, and Soptember, are projected to be $84,000, $159,000, and $124,000 respectively b. Cash payments for the upcoming third quarter are projected to be $141,000 in July, $105,000 in August, and $136,000 in September c. The cash balance as of the first day of the third quarter is projected to be $35,000. d. Woodlawn Manufacturing has a policy that they must maintain a minimum cash balance of $30,000. The company has a line of credit with the local bank that allows it to borrow funds in months that it would not otherwise have a minimum balance of $30,000. If the company has more than $30,000 at the end of any given month, it uses the excess funds to pay off any outstanding line of credit balance. Each month, Woodlawn Manufacturing pays interest on the price month's line of credit ending balance. The actual interest rate that Woodlawn Manufacturing will pay floats since it is tied to the prime rate. However, the interest rate paid during the budget period is expected to be 3% of the prior month's line of credit ending balance (if the company did not have an outstanding balance at the end of the prior month, then Woodlawn Manufacturing does not have to pay any interest). All line of credit borrowings are taken or paid off on the first day of the month. As of the first day of the third quarter, Woodlawn Manufacturing did not have a balance on line of credit Print Done