Waterway expect to being the year with $22,528$ frames on hand and has a policy of carrying an end$-$of$-$month inventory of $100\%$ of the following months salws plus $40\%$ of

the second following months sales

Prepare a production budget for waterway company by month and for the first quarter of the year