Production Budget as follows:

First quarter, $20$Y$1$

Second quarter, $201$

Third quarter, $20Y1$

Fourth quarter, $20Y1$

First quarter, $20Y2$

$\backslash$table$[[$S$12$L$7,$S$12$L$5],[1,120,1,820],[3,080,1,960],[7,840,7,420],[6,440,5,460],[1,260,1,680]]$

The vice president of sales believes that the projected sales are realistic and can be achieved by the company, ending inventory.

Required:

Prepare a production budget for each quarter for $20Y1$ and for the year in total.

Stillwater Designs

Production Budget for $$12L7$

For the Year Ended December $31,20$ Y$1$