please answer question 4 showing steps on how to add/subtract to get the cash balance, and account payable. thanks

Required Information [The following information applies to the questions displayed below) Beech Corporation is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company's balance sheet as of June 30th is shown below. Beech Corporation Balance Sheet June 30 Assets Cash Accounts receivable Inventory Plant and equipment, net of depreciation Total assets Liabilities and Stockholders Equity Accounts payable Comon stock Retained earnings Total liabilities and stockholders' equity $ 30,000 135.000 41.250 211.000 $ 467,250 5 72.000 345.00 50,250 $ 467.250 Beech's managers have made the following additional assumptions and estimates 1 Estimated sales for July August September, and October will be $220.000, $240.000, 5230,000, and $250.000, respectively 2. All sales are on credit and all credit sales are collected Each month's credit sales are collected 35% in the month of sale and 65 in the month following the sale All of the accounts receivable at June 30 will be collected in July 3. Each month's ending inventory must equal 25% of the cost of next month's sales The cost of goods sold is 75% of sales. The company pays for 40% of its merchandise purchases in the month of the purchase and the remaining 60% in the month following the purchase. All of the accounts payable at June 30 will be paid in July 4. Monthly selling and administrative expenses are always $40,000. Each month $6,000 of this total amount is depreciation expense and the remaining $34.000 relates to expenses that are paid in the month they are incurred 5. The company does not plan to borrow money or pay or declare dividends during the quarter ended September 30. The company does not plan to issue any common stock or repurchase its own stock during the quarter ended September 30 Required: 1 Prepare a schedule of expected cash collections for July, August and September 2-. Prepare a merchandise purchases budget for July August and September. Also compute total merchandise purchases for the Cuorter ended September 30 2-5 Pleoare a schedule of expected cass ursements for merchandise purchases for July August, and September 3. Prepare ancome statement that computes net operating income for the quarter endea September 30. 4 Prepare a balance sheet as of September 30