Wick ford Company's financial managers are meeting with the company's bank to renew their line of credit and discuss their investment needs. They have prepared the company's operating cash budget for the last six months of the year. The following budget assumptions were used to construct the budget: Wickford's sales are made on credit: with terms of 2/10, net 30. Wickford's experience is that 25% is collected from customers who take advantage of the discount. 65% Is collected in the second month, and the last 10% is collected in the third month after the sale. Tic budget assumes that there are no bad debts. The cost of materials averages 45% of Wickford's finished product The purchases are generally made one month in advance of the sale, and Wickford pays its suppliers in 30 days. Accordingly, if July sales are forecasted at $1,100 million, then purchases during Jure would be $49S (51,100 million times 0.45), and this amount would be paid In July. Other cash expenses Include wages and salaries at 15% of sales, monthly rent of 540 million, and other expenses at 5% of sales. Estimated tax payments of $59 mil on and $61 million are required to be paid on July 15 and October 15. respectively. In addition, a $1,000 million payment for a new plant must be made in September. Assume that Wickford's targeted cash balance is $300, and the estimated cash on hand on July 1 is $293. Use the preceding Information to fill In the missing amounts In the following cash budget. Wickford Company will be able to invest in short-term marketable securities In some months and will need to borrow to cover cash requirements in others. In the test six months of the year, Wickford will $ to end the year with a cash of $ and a cash of $. Wickford Company will want a credit line of at least to cover the month with the greatest shortfall, and the financial managers can tell the bank to expect that they will be able to invest up to in short-term marketable securities