Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2 Q3 Q4 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 $15 million minimum balance. Complete a cash budget for Wildcat by filling in the following: WILDCAT, INC Cash budget ($ in millions) Q1 Q2 Q3 Q4$ Beginning Cash balance $32 Net cash inflow Ending cash balance Minimum cash balance 15 67 Cumulative surplus deficit Wildcat, Inc., has estimated sales (in millions) for the next four quarters as follows: Q1 Q2 Q3 Q4 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 $15 million minimum balance. Complete a cash budget for Wildcat by filling in the following: WILDCAT, INC Cash budget ($ in millions) Q1 Q2 Q3 Q4$ Beginning Cash balance $32 Net cash inflow Ending cash balance Minimum cash balance 15 67 Cumulative surplus deficit