Lily Company expects to have a cash balance of $49.500 on January 1, 2022. Relevant monthly budget data for the first 2 months of 2022 are as follows. Collections from customers: January $93,500. February $165.000. Payments for direct materials: January $55.000. February $82.500 Direct labor: January $33,000. February $49.500. Wages are paid in the month they are incurred. Manufacturing overhead: January $23.100. February $27.500. These costs include depreciation of $1.650 per month. All other overhead costs are paid as incurred. Selling and administrative expenses: January $16.500. February $22,000. These costs are exclusive of depreciation. They are paid as incurred Sales of marketable securities in January are expected to realize $13,200 in cash. Lily Company has a line of credit at a local benk that enables it to borrow up to $27,500. The company wants to maintain a minimum monthly cash balance of $22,000. Prepare a cash budget for January and February Prepare a cash budget for January and February LILY COMPANY Cash Budget January Feb $ S > > A