Problem 26-13 Calculating the Cash Budget Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q4 Q1 Q2 Q3 Sales $105 $ 90 $122 $140 Sales for the first quarter of the year after this one are projected at $120 million Accounts receivable at the beginning of the year were $34 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 30 percent of sales. Interest and dividends are $6 million per quarter Wildcat plans a major capital outlay in the second quarter of $40 million. Finally, the company started the year with a $32 million cash balance and wishes to maintain a $15 million minimum balance. a. Complete the following cash budget for Wildcat, Inc. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answers in millions rounded to 2 decimal places, e.g., 32.16. Leave no cells blank - be certain to enter "0" wherever required.) WILDCAT, INC. Cash Budget (s in millions) Q2 32.00 Q1 Q3 Q4 $ Target cash balance Net cash inflow Ending cash balance Minimum cash balance Cumulative surplus (deficit) -15.00 -15.00 -15.00 -15.00