Please show solution in Excel Format with formula detail for solutions and how to solve with excel - thank you.

Thank you for your expert support :)

10.00 points Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows Sales 5175 5195 5215 5245 Sales for the first quarter of the year after this one are projected at $190 million. Accounts receivable at the beginning of the year were S75 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 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 $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 $30 million minimum balance. a. Complete the following cash budget for Wildcat, Inc. (Enter your answers in millions, e.g., 1.23. 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.) WILDCAT, INC. Cash Budget (in millions) 21 02 03 04 70.00 64.50 59.00 Beginning cash balance Net cash inflow $80.00 10.00 -5.50 -5.50 9.50 Ending cash balance Minimum cash balance 70.00 -30.00 64.50 -30.00 59.00 -30.00 68.50 -30.00 Cumulative surplus (deficit) 40.00 34.50 29.00 38.50 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