Please help! Please show your work on excel so I can understand how you got to your answer. (Example: short term interest = b4*d2-e3). Thank you!!!

Wildcat, Incorporated, has estimated sales (in millions) for the next four quarters as follows: Sales for the first quarter of the following year are projected at $160 million. Accounts receivable at the beginning of the year were $63 million. Wildcat has a 45 -day collection period. Wildcat's purchases from suppliers in a quarter are equal to 45 percent of the next quarter's forecast sales, and suppliers are normally paid in 36 days. Wages, taxes, and other expenses run about 20 percent of sales. Interest and dividends are $12 million per quarter. Wildcat plans a major capital outlay in the second quarter of $92 million. Finally, the company started the year with a cash balance of $74 million and wishes to maintain a $30 million minimum balance. Assume that Wildcat can borrow any needed funds on a short-term basis at a rate of 3 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, Incorporated. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers in millions, not dollars, rounded to 2 decimal places, e.g., 32.16. Leave no cells blank - be certain to enter " 0 " wherever required.) \begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{5}{|c|}{ WILDCAT, INCORPORATED } \\ \hline \multicolumn{5}{|c|}{ Short-Term Financial Plan } \\ \hline \multicolumn{5}{|c|}{ (in millions) } \\ \hline & Q1 & Q2 & Q3 & Q4 \\ \hline Target cash balance & 30.00 & 30.00 & 30.00 & 30.00 \\ \hline \multicolumn{5}{|l|}{ Net cash inflow } \\ \hline \multicolumn{5}{|l|}{ New short-term investments } \\ \hline \multicolumn{5}{|l|}{ Income from short-term investments } \\ \hline \multicolumn{5}{|l|}{ Short-term investments sold } \\ \hline \multicolumn{5}{|l|}{ New short-term borrowing } \\ \hline \multicolumn{5}{|l|}{ Interest on short-term borrowing } \\ \hline \multicolumn{5}{|l|}{ Short-term borrowing repaid } \\ \hline \multicolumn{5}{|l|}{ Ending cash balance } \\ \hline Minimum cash balance & -30.00 & -30.00 & -30.00 & -30.00 \\ \hline \multicolumn{5}{|l|}{ Cumulative surplus (deficit) } \\ \hline \multicolumn{5}{|l|}{ Beginning short-term investments } \\ \hline \multicolumn{5}{|l|}{ Ending short-term investments } \\ \hline \multicolumn{5}{|l|}{ Beginning short-term debt } \\ \hline Ending short-term debt & & & & \\ \hline \end{tabular} 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. Do not round intermediate calculations and enter your answer in millions, not dollars, rounded to 2 decimal places, e.g., 32.16.)