Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2 Q3 Q4 Sales $140 $160 $180 $210 Sales for the first quarter of the year after this one are projected at $155 million. Accounts receivable at the beginning of the year were $61 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 forecasted sales, and suppliers are normally paid in 36 days. Wages, taxes, and other expenses run about 25 percent of sales. Interest and dividends are $10 million per quarter. Wildcat plans a major capital outlay in the second quarter of $76 million. Finally, the company started the year with a $73 million cash balance and wishes to maintain a $40 million minimum balance. 0-1. 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. Complete the following short-term financial plan for Wildcat. (Leave no cells blank - be certain to enter "0" wherever required. 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.) decimal places, e.g., 32.16.) WILDCAT, INC. Short-Term Financial Plan (in millions) Q1 Q2 $ 40.00 $ 40.00 $ 17 60 -53.40 04 Q3 40.00 S 40.00 52.85 25.00 Minimum cash balance Net cash inflow Now short-term investments Income from short-term investments Short term investments sold New short-term borrowing Interest on short-term borrowing Short-term borrowing repaid Ending cash balance Minimum cash balance Cumulative surplus (deficit) Beginning short-term investments Ending short-term investments Beginning short-term debt Ending short-term deb! -2. What is the net cash cost total interest paid minus total investment income earned) for the year under this target cash balance? (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answer in millions, rounded to 2 decimal places, e.g., 32.16.) Net cash cost b-1. Complete the following short-term financial plan assuming that Wildcat maintains a minimum cash balance of $20 million (Leave no cells blank.be certain to enter "0" wherever required. 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.) WILDCAT, INC. Short-Term Financial Plan (in millions) Q1 Q2 s 20:00 S 20.00 S 17.60 -53 40 0 04 Minimum cash balance Q3 20.00 $ 25.90 -2609 20.00 52.85 -53.56 Net cash intow Now short term investments Income from short-term investments Short term investments in 52 177 n! nl -53 40 2590 26.09 0 5285 -5356 0 0 0 0 52 17 0 0 0 0 0 0 0 New short-term investments Income from short-term investments Short term investments sold New short-term borrowing Interest on short term borrowing Short-term borrowing repaid Ending cash balance Minimum cash balance Cumulative surplus (deficit) Beginning short-term investments Ending short-term investments Beginning short-term debt Ending short-term debt 0 S 2000$ -20.00 os 0 20.0075 20.00 os 20.00 s -20.00 07s 20:00 -20.00 $ $ 5 os 0 S D$ os OS 07s 0 0 b-2. What is the net cash cost total interest paid minus total investment income earned) for the year under this target cash balance? (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and enter your answer in millions, rounded to 2 decimal places, e.g. 32.16.) Net cash cost
