I need help with the fields that are Xed out (red). I have most of the problem solved.

Wildcat, Inc.. has estimated sales (in millions) for the next four quarters as follows: Q1 Q2 Q3 Q4 Sales $ 175 $ 195 s 215 $ 245 Sales for the rst quarter of the year after this one are projected at $190 million. Accounts receivable at the beginning of the year were $75 million. Wildcat has a 45-day collection period. Wildcat's purchases from suppliers in a quarter are equal to 50 percent of the next quarter's forecasted sales, and suppliers are normally paid in 36 days. Wages, taxes, and other expenses run about 20 percent of sales. Interest and dividends are $11 million per quarter. Wildcat plans a major capital outlay in the second quarter of $98 million. Finally, the company started the year with a cash balance of $80 million and wishes to maintain a minimum balance of$30 million. a. Complete the following cash budget for Wildcat, Inc. (Enter your answers in millions. A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places, e.g.. 32.16.) WEDCAT, INC. Cash Budget (in millions) Q1 Q2 Beginning cash balance S 31100 $ 103 S a Net cash inow 23 a -66.50 a 9 _ Endingcashbalauce S 104 o 3 36'" o 3 - 3 -o 000 Q Q4 Minimum cash balance 3 0.00 3 . 30.00 3 0.00 mmuiativesurplusmecit) S 73 0 $ 6'50 5 o s o Assume that Wildcat can borrow any needed funds on a shortterm basis at a rate of3 percent per quarter and can invest any excess funds in short-term marketable securities at a rate of 2 percent per quarter. b-1. Complete the following short-term financial plan for Wildcat, Inc. (Enter your answers in millions. A negative answer should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.) WILDCAT, INC. Short-Term Financial Plan in millions) O Q2 Q3 Q4 Minimum cash balance 30.00 $ 30.00 $ 30.00 $ 30.00 Net cash inflow 23 -66.50 V 34.50 64 New short-term investments -24.20 0 -34.89 -64.66 Income from short-term investments 31.20 0 -4.66 X Short-term investments sold New short-term borrowing o Interest on short-term borrowing o Short-term borrowing repaid o 0 o Ending cash balance $ 30 30 30 30 Minimum cash balance -30 -30 -30 -30 Cumulative surplus (deficit) O 0 O Beginning short-term investments O X 0 X O Ending short-term investments -24.20 x $ X x Beginning short-term debt tA $ to Ending short-term debt 0 b-2. What is the net cash cost (total interest paid minus total investment income earned) for the year? (A negative answer should be indicated by a minus sign. Enter your answer in millions. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) Net cash cost $ Ox