Please prepare the "production budget"

Note: Sahara likes to keep 12% of the previous month's unit sales in ending inventory.

Sahara likes to keep 12% of the previous month's unit sales in ending inventory. All sales are on credit. 60% of the accounts receivable are collected in the month of sale, 35% in the subsequent month while the rest are uncollectible