Coronado Company expects to have a cash balance of $53,100 on January 1,2022 . Relevant monthly budget data for the first 2 months of 2022 are as follows. Collections from customers: January $100,300. February $177,000. Payments for direct materials: January $59,000. February $88,500 Direct labor: January $35,400, February $53,100. Wages are paid in the month they are incurred. Manufacturing overhead: January $24,780, February $29,500. These costs include depreciation of $1.770 per month. All other overhead costs are paid as incurred. Selling and administrative expenses: January $17,700, February $23.600. These costs are exclusive of depreciation. They are paid as incurred. Sales of marketable securities in January are expected to realize $14,160 in cash. Coronado Company has a line of credit at a local bank that enables it to borrow up to $29,500. The company wants to maintain a minimum monthly cash balance of $23,600. Prepare a cash budget for January and February