Wildcat, Inc., has estimated sales in millions) for the next four quarters as follows: Q1 $150 Q2 $170 Q3 $190 Q4 $220 Sales Sales for the first quarter of the year after this one are projected at $165 million. Accounts receivable at the beginning of the year were $65 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 $14 million per quarter. Wildcat plans a major capital outlay in the second quarter of $91 million. Finally, the company started the year with a cash balance of $75 million and wishes to maintain a $30 million minimum balance. a. Complete the following cash budget for Wildcat, Inc. (Enter your answers in millions. Negative amounts should be indicated by a minus sign. Do not round intermediate calculations and round your final answers to 2 decimal places, e.g., 32.16.) WILDCAT, INC. Cash Budget (in millions) Q2 75.00 Q1 Q4 $ 98.1 $ 37.2 $ 71.6 Beginning cash balance Net cash inflow 23.1 -60.9 34.4 62.85 Ending cash balance Minimum cash balance 98.1 -30.00 37.2 -30.00 71.6 -30.00 134.45 -30.00 Cumulative surplus (deficit) 68.1 7.2 41.6 104.45 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, Inc. (Enter your answers in millions. Negative amounts should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Do not round intermediate calculations and round your final answers to 2 decimal places, e.g., 32.16.) Q1 Target cash balance Net cash inflow WILDCAT, INC. Short-Term Financial Plan (in millions) Q2 30.00 $ 30.00 23.1 -60.9 -24 0.9 $ 30.00 34.4 -34.54 Q4 $ 30.00 62.85 New short-term investments -63.68 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 -30 Cumulative surplus (deficit) 0 $ | | $ Beginning short-term investments Ending short-term investments Beginning short-term debt Ending short-term debt 45 69 0 $ $ $ A $ 0 0 $ A A b-2. What is the net cash cost (total interest paid minus total investment income earned) for the year? (Enter your answers in millions. Do not round intermediate calculations and round your final answer to 2 decimal places, e.g., 32.16.) Net cash cost Wildcat, Inc., has estimated sales in millions) for the next four quarters as follows: Q1 $150 Q2 $170 Q3 $190 Q4 $220 Sales Sales for the first quarter of the year after this one are projected at $165 million. Accounts receivable at the beginning of the year were $65 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 $14 million per quarter. Wildcat plans a major capital outlay in the second quarter of $91 million. Finally, the company started the year with a cash balance of $75 million and wishes to maintain a $30 million minimum balance. a. Complete the following cash budget for Wildcat, Inc. (Enter your answers in millions. Negative amounts should be indicated by a minus sign. Do not round intermediate calculations and round your final answers to 2 decimal places, e.g., 32.16.) WILDCAT, INC. Cash Budget (in millions) Q2 75.00 Q1 Q4 $ 98.1 $ 37.2 $ 71.6 Beginning cash balance Net cash inflow 23.1 -60.9 34.4 62.85 Ending cash balance Minimum cash balance 98.1 -30.00 37.2 -30.00 71.6 -30.00 134.45 -30.00 Cumulative surplus (deficit) 68.1 7.2 41.6 104.45 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, Inc. (Enter your answers in millions. Negative amounts should be indicated by a minus sign. Leave no cells blank - be certain to enter "0" wherever required. Do not round intermediate calculations and round your final answers to 2 decimal places, e.g., 32.16.) Q1 Target cash balance Net cash inflow WILDCAT, INC. Short-Term Financial Plan (in millions) Q2 30.00 $ 30.00 23.1 -60.9 -24 0.9 $ 30.00 34.4 -34.54 Q4 $ 30.00 62.85 New short-term investments -63.68 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 -30 Cumulative surplus (deficit) 0 $ | | $ Beginning short-term investments Ending short-term investments Beginning short-term debt Ending short-term debt 45 69 0 $ $ $ A $ 0 0 $ A A b-2. What is the net cash cost (total interest paid minus total investment income earned) for the year? (Enter your answers in millions. Do not round intermediate calculations and round your final answer to 2 decimal places, e.g., 32.16.) Net cash cost
