# Wonderland Company estimates sales (in \$) for 2021 during the four quarters as follows : Sales Q1= 200 Q2= 300 Q3= 250 Q4=400 The accounts receivable at the beginning of 2021 is \$ 120. The acco

Wonderland Company estimates sales (in \$) for 2021 during the  four quarters as follows :

Sales

Q1= 200

Q2= 300

Q3= 250

Q4=400

The accounts receivable at the beginning of 2021 is \$ 120. The account receivable collection period is 45 days. Purchases from suppliers by Wonderland Company for each quarter are 60% of the estimated sales for the next quarter. Sales for Q1 2022 are \$ 350. Payments to suppliers are the same as purchases from the previous period (quarter). Each month is assumed to have 30 days. Salaries, taxes and other expenses are estimated at 20% of sales. Interest and dividend expenses are \$ 20 each quarter. Capital expenditure for business expansion in 2021 is planned for the second quarter for \$ 100.  The management of Wonderland Company has a policy to maintain a minimum cash balance (minimum cash balance) of \$ 10 each quarter, and in early 2021 there is no cash balance.

Question:

a. Calculate the cash inflow and cash outflow projections of Wonderland Company

b. Calculate the Net Cash Inflow and cumulative financing for 2021. Is the cumulative financing a surplus or a deficit?