Danner Company expects to have a cash balance of $54,450 on January 1, 2020. Relevant monthly budget data for the first 2 months of 2020 are as follows.

Collections from customers: January $102,850, February $181,500.

Payments for direct materials: January $60,500, February $90,750.

Direct labor: January $36,300, February $54,450. Wages are paid in the month they are incurred.

Manufacturing overhead: January $25,410, February $30,250. These costs include depreciation of $1,815 per month. All other overhead costs are paid as incurred.

Selling and administrative expenses: January $18,150, February $24,200. These costs are exclusive of depreciation. They are paid as incurred.

Sales of marketable securities in January are expected to realize $14,520 in cash. Danner Company has a line of credit at a local bank that enables it to borrow up to $30,250. The company wants to maintain a minimum monthly cash balance of $24,200. Prepare a cash budget for January and February.