Wildcat, Incorporated, 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 following year 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 forecast 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 start

Corporate Fin Focused Approach
5th Edition
ISBN:9781285660516
Author:EHRHARDT
Publisher:EHRHARDT
Chapter4: Time Value Of Money
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Wildcat, Incorporated, 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 following year 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 forecast 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.

 

a-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. (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 answers to 2 decimal places, e.g., 32.16.)

a-2.

What is the net cash cost for the year under this target cash balance? (A negative answer should be indicated by a minus sign. Enter your answer in millions. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

 
 
Net cash cost $                                                             
Target cash balance
Net cash inflow
New short-term investments
Income on 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
Short-Term Financial Plan
(in millions)
Q1
$
$
$
$
$
$
$
40.00 $
17.60
-18.26
0.66
0.00
0.00
0.00
0.00
40.00
-40.00
$
0.00 $
Q2
40.00
-53.40
0.00
1.03
51.26
1.11
0.00
0.00
40.00
-40.00
$
$
0.00 $
33.00 $ 51.26 $
51.26 $
0.00 $
0.00 $
0.00 $
1.11
0.00 $
$
Q3
40.00 $
25.90
-24.76
0.00
0.00
0.00
-0.03
-1.11
40.00
-40.00
$
0.00 $
0.00 $
24.76 $
1.11
$
0.00
$
Q4
40.00
52.85
-53.35
0.50
0.00
0.00
0.00
0.00
40.00
-40.00
0.00
24.76
78.11
0.00
0.00
Transcribed Image Text:Target cash balance Net cash inflow New short-term investments Income on 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 Short-Term Financial Plan (in millions) Q1 $ $ $ $ $ $ $ 40.00 $ 17.60 -18.26 0.66 0.00 0.00 0.00 0.00 40.00 -40.00 $ 0.00 $ Q2 40.00 -53.40 0.00 1.03 51.26 1.11 0.00 0.00 40.00 -40.00 $ $ 0.00 $ 33.00 $ 51.26 $ 51.26 $ 0.00 $ 0.00 $ 0.00 $ 1.11 0.00 $ $ Q3 40.00 $ 25.90 -24.76 0.00 0.00 0.00 -0.03 -1.11 40.00 -40.00 $ 0.00 $ 0.00 $ 24.76 $ 1.11 $ 0.00 $ Q4 40.00 52.85 -53.35 0.50 0.00 0.00 0.00 0.00 40.00 -40.00 0.00 24.76 78.11 0.00 0.00
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Receivables Management
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage