Waterways Corporation is preparing its budget for the coming year, 2020. The first step is to plan for the first quarter of that coming year. The company has gathered information from its managers in preparation of the budgeting process.Sales  Unit sales for November 2019 112,000Unit sales for December 2019 102,000Expected unit sales for January 2020 114,000Expected unit sales for February 2020 114,000Expected unit sales for March 2020 116,000Expected unit sales for April 2020 126,000Expected unit sales for May 2020 136,000Unit selling price $12Waterways likes to keep 10% of the next month’s unit sales in ending inventory. All sales are on account. 85% of the Accounts Receivable are collected in the month of sale, and 15% of the Accounts Receivable are collected in the month after sale. Accounts receivable on December 31, 2019, totaled $183,600.Direct MaterialsDirect materials cost 80 cents per pound. Two pounds of direct materials are required to produce each unit.Waterways likes to keep 5% of the materials needed for the next month in its ending inventory. Raw Materials on December 31, 2019, totaled 11,400 pounds. Payment for materials is made within 15 days. 50% is paid in the month of purchase, and 50% is paid in the month after purchase. Accounts Payable on December 31, 2019, totaled $103,740.Direct LaborLabor requires 12 minutes per unit for completion and is paid at a rate of $6 per hour. Manufacturing OverheadIndirect materials 30¢ per labor hourIndirect labor 50¢ per labor hourUtilities 40¢ per labor hourMaintenance 30¢ per labor hourSalaries $41,000 per monthDepreciation $18,500 per monthProperty taxes $2,900 per monthInsurance $1,200 per monthMaintenance $1,400 per month Selling and AdministrativeVariable selling and administrative cost per unit is $1.60.   Advertising $16,000a month   Insurance $1,600a month   Salaries $73,000a month   Depreciation $2,400a month   Other fixed costs $3,100a monthOther InformationThe Cash balance on December 31, 2019, totaled $103,000, but management has decided it would like to maintain a cash balance of at least $800,000 beginning on January 31, 2020. Dividends are paid each month at the rate of $2.30 per share for 4,800 shares outstanding. The company has an open line of credit with Romney’s Bank. The terms of the agreement requires borrowing to be in $1,000 increments at 6% interest. Waterways borrows on the first day of the month and repays on the last day of the month. A $520,000 equipment purchase is planned for February.For the first quarter of 2020, prepare a schedule for expected payments for materials purchases. (Round answers to 0 decimal places, e.g. 2,520.)Schedule of Expected Cash Payments for Purchases  January February March QuarterAccounts payable, 12/31/19 $  $  $  $ January        February        March        Total payments $  $  $  $